{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["COVER","Instructions","Valuation_Summary","Valuation_Sensitivities","Valuation_Detail","Future Investments Valuation","INPUT DATA"],"not_rendered":{"charts":10,"images":4,"macros":1,"external_links":1,"defined_names":31,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"COVER","index":0,"n_rows":614,"n_cols":53,"rows_kept":614,"cut":false,"hidden":true,"merged":[[1,18,1,20],[1,24,1,26]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Global (excluding WWE)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"+SUM(H345:H355)","v":0},{"$f":"+SUM(I345:I355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"+SUM(H362:H372)","v":0},{"$f":"+SUM(I362:I372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683,16211.738131998683]

{"sheet":"Instructions","index":1,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,0,3,5],[5,1,6,9],[7,1,24,9]]}
[]
["Instructions"]
[]
[]
[]
[null,"Sheet Description:"]
[]
[null,"\n\n1) Valuation_Summary: Detailed report of Valuation under Sacyr's assumptions\n\n2) Valuation_Sensitivities: Input selection (follow instructions) and graphical display of Valuation.\n\n3) Valuation_Detail: Calculation details & Cash Flow data from each Country/Area.\n\n4) Future Investment Valuation: Includes an analysis of value creation through asset management and the calculations for the Future Investment Valuation"]

{"sheet":"Valuation_Summary","index":2,"n_rows":55,"n_cols":16,"rows_kept":55,"cut":false,"hidden":false,"merged":[[35,3,35,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[24,3,24,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[30,3,30,4],[44,15,44,30],[36,3,36,4],[37,3,37,4],[39,3,39,4],[38,3,38,4],[40,3,40,4],[40,5,40,6],[41,3,41,4],[44,9,44,13],[13,10,13,12],[14,10,15,12],[10,9,10,30],[14,3,14,4],[30,15,30,30],[23,3,23,4],[24,9,24,13],[22,3,22,4],[15,3,15,4],[16,10,16,12],[17,10,18,12],[19,10,19,12],[20,10,21,12],[29,3,29,4],[29,5,29,6],[25,3,25,4],[1,4,1,8],[2,4,4,8],[10,1,10,7],[20,3,20,4],[21,3,21,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[53,3,53,4],[54,3,54,4],[45,5,45,6],[46,5,46,6],[47,5,47,6],[48,5,48,6],[49,5,49,6],[50,5,50,6],[51,5,51,6],[52,5,52,6],[53,5,53,6],[54,5,54,6],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4]]}
[]
[null,null,null,null,"ID 2024 Valuation"]
[null,null,null,null,{"$f":"+K15","v":3551.1882083207338}]
[]
[]
[]
[]
[]
[]
[]
[null,"ID 2024 Valuation",null,null,null,null,null,null,null,"Valuation - Current Concessions Portfolio and Future Investments"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"EqValue 2024 (Eur)"]
[null,null,"Country","Long-Term CPI",null,null,null,null,null,null,{"$f":"+'INPUT DATA'!J688","v":3551.1882083207338}]
[null,null,"Scenario ->","Base"]
[null,null,"Spain",2.1999999999999999E-2,null,null,null,null,null,null,"EqValue 2027 (Eur)"]
[null,null,"Colombia",0.03,null,null,null,null,null,null,{"$f":"+'INPUT DATA'!M688","v":5122.6128909469235}]
[null,null,"Chile",0.03]
[null,null,"Italy",0.02,null,null,null,null,null,null,"EqValue 2033 (Eur)"]
[null,null,"Uruguay",0.05,null,null,null,null,null,null,{"$f":"+'INPUT DATA'!S688","v":9099.9677420644457}]
[null,null,"Paraguay",0.04]
[null,null,"Brazil",4.4999999999999998E-2]
[null,null,"Mexico",0.03]
[null,null,"USA",0.02,null,null,null,null,null,"Valuation by Country/Area 2024"]
[null,null,"Recent awards and other",0.03]
[]
[]
[]
[null,null,"Country","Ke",null,"EBITDA Multiple"]
[null,null,"Spain",8.1949999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,"Shareholder distributions & Equity Contributions - Current Infrastructure Portfolio"]
[null,null,"Colombia",0.13805000000000001]
[null,null,"Chile",0.11855499999999999]
[null,null,"Italy",7.1955000000000005E-2]
[null,null,"Uruguay",0.10995000000000001]
[null,null,"Paraguay",0.12195]
[null,null,"Brazil",0.16195000000000001]
[null,null,"Mexico",0.14099999999999999]
[null,null,"Recent awards and other",0.11207]
[null,null,"USA",6.9489999999999996E-2]
[null,null,"Water",0.13500000000000001,null,12.5]
[null,null,"Future investments",0.13699999999999998]
[]
[]
[null,null,"Euro exchange rates as of 30/04/2024",null,null,null,null,null,null,"Valuation by Asset Typology 2024",null,null,null,null,null,"Shareholder distributions & Equity Contributions by Asset Typology - Current Infrastructure Portfolio"]
[null,null,"Country","FX",null,"Currency"]
[null,null,"EEUU",1.0720000000000001,null,"USD"]
[null,null,"Chile",1012.4,null,"CLP"]
[null,null,"Colombia",4143.2700000000004,null,"COP"]
[null,null,"Brasil",5.4886999999999997,null,"BRL"]
[null,null,"Europe",1,null,"EUR"]
[null,null,"Paraguay",7976.0337600000003,null,"PYG"]
[null,null,"Mexico",18.1707,null,"MXN"]
[null,null,"Uruguay",38.299999999999997,null,"UYU"]
[null,null,"UK",0.85470000000000002,null,"GBP"]

{"sheet":"Valuation_Sensitivities","index":3,"n_rows":619,"n_cols":33,"rows_kept":619,"cut":false,"hidden":false,"merged":[[1,4,1,8],[2,4,4,8],[5,6,5,8],[5,4,5,5],[30,15,30,30],[13,10,13,12],[19,10,19,12],[14,10,15,12],[20,10,21,12],[16,10,16,12],[17,10,18,12],[13,3,13,5],[24,9,24,13],[10,1,10,7],[10,9,10,30]]}
[]
[null,null,null,null,"Valuation",null,null,null,null,null,null,null,"CPI","Ke",null,null,null,"CPI","Ke",null,null,null,"CPI","Ke","EBITDA multiple"]
[null,null,null,null,{"$f":"+K15","v":3551.1882170152239},null,null,null,null,null,null,"Spain",{"$f":"+Valuation_Detail!D21","v":2.1999999999999999E-2},{"$f":"+Valuation_Sensitivities!D31","v":8.1949999999999995E-2},null,null,"Uruguay",{"$f":"+Valuation_Detail!D25","v":0.05},{"$f":"+Valuation_Sensitivities!D35","v":0.10995000000000001},null,null,"Recent awards and other",{"$f":"+Valuation_Detail!D30","v":0.03},{"$f":"+Valuation_Sensitivities!D39","v":0.11207}]
[null,null,null,null,null,null,null,null,null,null,null,"Colombia",{"$f":"+Valuation_Detail!D22","v":0.03},{"$f":"+Valuation_Sensitivities!D32","v":0.13805000000000001},null,null,"Paraguay",{"$f":"+Valuation_Detail!D26","v":0.04},{"$f":"+Valuation_Sensitivities!D36","v":0.12195},null,null,"USA",{"$f":"+Valuation_Detail!D29","v":0.02},{"$f":"+Valuation_Sensitivities!D40","v":6.9489999999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Italy",{"$f":"+Valuation_Detail!D24","v":0.02},{"$f":"+Valuation_Sensitivities!D34","v":7.1955000000000005E-2},null,null,"Brazil",{"$f":"+Valuation_Detail!D27","v":4.4999999999999998E-2},{"$f":"+Valuation_Sensitivities!D37","v":0.16195000000000001},null,null,"Water",null,{"$f":"+Valuation_Sensitivities!D41","v":0.13500000000000001},{"$f":"+E41","v":12.5}]
[null,null,null,null,"Impact Valuation",null,{"$f":"+ROUND(E3-'INPUT DATA'!$E$560/1000,4)","v":0},null,null,null,null,"Chile",{"$f":"+Valuation_Detail!D23","v":0.03},{"$f":"+Valuation_Sensitivities!D33","v":0.11855499999999999},null,null,"Mexico",{"$f":"+Valuation_Detail!D28","v":0.03},{"$f":"+Valuation_Sensitivities!D38","v":0.14099999999999999},null,null,"Future Investments",null,{"$f":"+Valuation_Sensitivities!D42","v":0.13699999999999998}]
[]
[null,null,null,null,2810.6007862355377]
[]
[]
[null,"Inputs:",null,null,null,null,null,null,null,"Valuation - Current Concessions Portfolio and Future Investments"]
[]
[]
[null,null,"Country","Long Term CPI",null,null,null,null,null,null,"EqValue 2024 (Eur)"]
[null,null,"Scenario ->","Base",{"$f":"+\"+0.5%\"","v":"+0.5%"},{"$f":"+\"-0.5%\"","v":"-0.5%"},null,null,null,null,{"$f":"+Valuation_Detail!F37/1000","v":3551.1882170152239}]
[null,null,"Spain",2.1999999999999999E-2,{"$f":"+D16+0.5%","v":2.7E-2},{"$f":"+D16-0.5%","v":1.6999999999999998E-2}]
[null,null,"Colombia",0.03,3.4999999999999996E-2,2.4999999999999998E-2,null,null,null,null,"EqValue 2027 (Eur)"]
[null,null,"Chile",0.03,3.4999999999999996E-2,2.4999999999999998E-2,null,null,null,null,{"$f":"+'INPUT DATA'!M519","v":5122.6128909469235}]
[null,null,"Italy",0.02,2.5000000000000001E-2,1.4999999999999999E-2]
[null,null,"Uruguay",0.05,5.5E-2,4.5000000000000005E-2,null,null,null,null,"EqValue 2033 (Eur)"]
[null,null,"Paraguay",0.04,4.4999999999999998E-2,3.5000000000000003E-2,null,null,null,null,{"$f":"+'INPUT DATA'!S519","v":9099.9677420644311}]
[null,null,"Brazil",4.4999999999999998E-2,4.9999999999999996E-2,0.04]
[null,null,"Mexico",0.03,3.4999999999999996E-2,2.4999999999999998E-2]
[null,null,"USA",0.02,2.5000000000000001E-2,1.4999999999999999E-2]
[null,null,"Recent awards and other",0.03,3.4999999999999996E-2,2.4999999999999998E-2,null,null,null,"Valuation by Country/Area 2024"]
[]
[]
[]
[]
[null,null,"Country","Ke","EBITDA Multiple"]
[null,null,"Spain",8.1949999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,"Shareholder distributions & Equity Contributions - Current Infrastructure Portfolio"]
[null,null,"Colombia",0.13805000000000001]
[null,null,"Chile",0.11855499999999999]
[null,null,"Italy",7.1955000000000005E-2]
[null,null,"Uruguay",0.10995000000000001]
[null,null,"Paraguay",0.12195]
[null,null,"Brazil",0.16195000000000001]
[null,null,"Mexico",0.14099999999999999]
[null,null,"Recent awards and other",0.11207]
[null,null,"USA",6.9489999999999996E-2]
[null,null,"Water",0.13500000000000001,12.5]
[null,null,"Future investments",{"$f":"13.7%+D43","v":0.13699999999999998}]
[null,null,"+future growth sensitivity",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,16211.738131998683,16211.738131998683,16211.738131998683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16211.738131998683]

{"sheet":"Valuation_Detail","index":4,"n_rows":442,"n_cols":70,"rows_kept":442,"cut":false,"hidden":false,"merged":[[1,3,1,5],[2,3,4,5],[5,3,5,4]]}
[]
[null,null,null,"Valuation",null,null,null,null,"CPI","Ke",null,null,"CPI","Ke",null,null,"CPI","Ke","EBITDA multiple"]
[null,null,null,{"$f":"+F37/1000","v":3551.1882170152239},null,null,null,"Spain",{"$f":"+Valuation_Detail!D21","v":2.1999999999999999E-2},{"$f":"+Valuation_Sensitivities!D31","v":8.1949999999999995E-2},null,"Uruguay",{"$f":"+Valuation_Detail!D25","v":0.05},{"$f":"+Valuation_Sensitivities!D35","v":0.10995000000000001},null,"Recent awards and other",{"$f":"+Valuation_Detail!D30","v":0.03},{"$f":"+Valuation_Sensitivities!D39","v":0.11207}]
[null,null,null,null,null,null,null,"Colombia",{"$f":"+Valuation_Detail!D22","v":0.03},{"$f":"+Valuation_Sensitivities!D32","v":0.13805000000000001},null,"Paraguay",{"$f":"+Valuation_Detail!D26","v":0.04},{"$f":"+Valuation_Sensitivities!D36","v":0.12195},null,"USA",{"$f":"+Valuation_Detail!D29","v":0.02},{"$f":"+Valuation_Sensitivities!D40","v":6.9489999999999996E-2}]
[null,null,null,null,null,null,null,"Italy",{"$f":"+Valuation_Detail!D24","v":0.02},{"$f":"+Valuation_Sensitivities!D34","v":7.1955000000000005E-2},null,"Brazil",{"$f":"+Valuation_Detail!D27","v":4.4999999999999998E-2},{"$f":"+Valuation_Sensitivities!D37","v":0.16195000000000001},null,"Water",null,{"$f":"+Valuation_Sensitivities!D41","v":0.13500000000000001},{"$f":"+Valuation_Sensitivities!Y5","v":12.5}]
[null,null,null,"Impact Valuation",null,{"$f":"+ROUND(D3-'INPUT DATA'!$E$560/1000,4)","v":0},null,"Chile",{"$f":"+Valuation_Detail!D23","v":0.03},{"$f":"+Valuation_Sensitivities!D33","v":0.11855499999999999},null,"Mexico",{"$f":"+Valuation_Detail!D28","v":0.03},{"$f":"+Valuation_Sensitivities!D38","v":0.14099999999999999},null,"Future Investments",null,{"$f":"+Valuation_Sensitivities!D42","v":0.13699999999999998}]
[]
[null,null,null,2810.6007862355377]
[]
[]
[]
[null,null,"Year",null,null,null,null,null,2025,{"$f":"+I12+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AN12+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,"Future Investments Perpetuity"]
[]
[]
[null,null,"Valuation"]
[]
[1,null,"Valuation @ 31/12/2024"]
[]
[null,null,{"$f":"C17&\" - [000' EUR]\"","v":"Valuation @ 31/12/2024 - [000' EUR]"},null,null,null,null,null,"CF to Equity →"]
[null,null,"Year","CPI","Discount rate","Valuation",null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,"Perpetuity"]
[null,null,"Spain",{"$f":"Valuation_Sensitivities!D16+('INPUT DATA'!G3=1)*0+('INPUT DATA'!G3=2)*0.5%+('INPUT DATA'!G3=3)*-0.5%","v":2.1999999999999999E-2},{"$f":"+'INPUT DATA'!J486","v":8.200000000002583E-2},{"$f":"+NPV(E21,I21:BQ21)","v":230039.3900754581},null,null,{"$f":"+I46+I68","v":23215.777754799255},14710.492247327586,6533.9603360575093,52034.196838856384,11439.143634132826,12131.707608665118,12919.280696768728,14565.967818884057,28079.077975608347,41850.843851597296,42592.612111102731,28645.570788676818,18597.899712557821,21802.168721330658,23764.690938224172,25311.844135182102,37147.830088583651,49513.912943933057,24920.004488906558,2467.7156748977882,1216.7725694219655,2138.6423204763341,1704.717235271411,4316.4683768472896,7127.3791466929133,8253.4350622221991,4628.9084302490737,570.7311022833112,589.63742292430663,608.61138021274462,628.48252092925247,78.784412941841822,{"$f":"+AO46+AO68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",{"$f":"Valuation_Sensitivities!D17+('INPUT DATA'!G5=1)*0+('INPUT DATA'!G5=2)*0.5%+('INPUT DATA'!G5=3)*-0.5%","v":0.03},{"$f":"+'INPUT DATA'!J488","v":0.13807520721890598},{"$f":"+NPV(E22,I22:BQ22)","v":629004.36165747978},null,null,{"$f":"+I47+I69","v":-24597.632582165912},{"$f":"+J47+J69","v":41011.54342842607},61416.840317343005,84047.135316134081,141301.27657537573,135972.05363427463,171262.17908210575,210711.26552276406,187097.3500849469,152797.02258587762,88128.117975288696,93158.1922593856,61291.015790538848,98969.492123493794,111552.34820825371,120475.04974572001,88036.147640400683,62854.566209735785,99597.156095425657,138444.65565302921,121071.38701228297,59837.136195089508,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO47+AO69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",{"$f":"Valuation_Sensitivities!D18+('INPUT DATA'!G4=1)*0+('INPUT DATA'!G4=2)*0.5%+('INPUT DATA'!G4=3)*-0.5%","v":0.03},{"$f":"+'INPUT DATA'!J487","v":0.11856104622927699},598163.09599169088,null,null,{"$f":"+I48+I70","v":-119939.49987152495},-29489.911169229817,107767.84394142478,189963.98856240438,126892.09562894603,76630.000211838938,114200.46521032462,134303.7643298792,144161.18754871152,169878.12491108224,67192.182587955002,66204.752984962863,42599.644285406954,55453.308028702893,61725.504824964024,50831.999902446754,67596.565307517027,82075.900785140489,71334.538005585608,46466.326123338134,57907.208914115647,59685.988899522228,48603.611414568048,88486.278430251798,121769.68656585863,133076.35018837816,125921.99786399877,135424.57749823481,149088.96604043964,196843.9172311725,213324.58937269083,217118.88060356135,{"$f":"+AO48+AO70","v":163136.58925319559},114432.02368231329,121840.63309376939,117034.34738399871,129673.37611444741,162665.5027686473,172576.35481801673,144181.37059462801,0,7.0083190564067324E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",{"$f":"Valuation_Sensitivities!D19+('INPUT DATA'!G6=1)*0+('INPUT DATA'!G6=2)*0.5%+('INPUT DATA'!G6=3)*-0.5%","v":0.02},{"$f":"+'INPUT DATA'!J489","v":7.1955000000000005E-2},817027.56419937639,null,null,{"$f":"+I49+I71","v":10938.334623275538},{"$f":"+J49+J71","v":111773.62575872379},134734.86905217991,20409.234963430601,50075.285337563677,52200.423331649727,51109.042165029925,51411.322685492123,50516.399755212668,51141.086916380504,80733.252279751643,51488.898777928975,33994.262219600008,32310.981439572679,37182.36837769088,37898.848442093935,40663.668532087031,39524.549407272229,42635.763984438177,48369.839732826003,76173.029896373599,61561.401621859201,61317.658549602391,30113.824002602574,32208.817269374551,32787.016492000592,33126.535355933571,74872.373974597314,146190.2286421124,158077.29937215298,161917.68145700241,166753.77337782696,{"$f":"+AO49+AO71","v":168329.14382610613},175426.62251490325,164658.12075287485,203780.52519800665,168666.90181682984,184464.78166420929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",{"$f":"Valuation_Sensitivities!D20+('INPUT DATA'!G7=1)*0+('INPUT DATA'!G7=2)*0.5%+('INPUT DATA'!G7=3)*-0.5%","v":0.05},{"$f":"+'INPUT DATA'!J490","v":0.10995000000000001},85339.874187981695,null,null,{"$f":"+I50+I72","v":474.33509690775833},6.5754138686150695E-14,9425.9996650467292,12619.902389828705,11087.76930554988,12410.327384730917,12072.932355338711,13384.338669983541,13314.792303401366,13785.391680202472,10195.387365876124,9185.142006430935,11996.181618747891,41400.149550545641,50852.023490311913,11213.434403478859,14230.287904978646,6969.9506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO50+AO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",{"$f":"Valuation_Sensitivities!D21+('INPUT DATA'!G9=1)*0+('INPUT DATA'!G9=2)*0.5%+('INPUT DATA'!G9=3)*-0.5%","v":0.04},{"$f":"+'INPUT DATA'!J492","v":0.12199999999974631},82269.59095540113,null,null,{"$f":"+I51+I73","v":9535.5112365419955},9916.9316860036743,10313.60895344382,6442.431429586949,6233.5463590252184,6844.7805365609429,10384.700265069547,9645.9943362069753,11406.963993870499,13079.487276626274,14114.886011665927,16591.631194443424,13491.568726720016,14424.494502605125,16400.701346607733,19051.249030046361,20369.325328145955,6357.900846889368,7051.0913721371289,9056.9583047388696,22763.385867012774,28850.516360536949,17546.871824339378,0,0,0,0,0,0,0,0,0,{"$f":"+AO51+AO73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Brazil",{"$f":"Valuation_Sensitivities!D22+('INPUT DATA'!G11)*0+('INPUT DATA'!G11=2)*0.5%+('INPUT DATA'!G11=3)*-0.5%","v":4.4999999999999998E-2},{"$f":"+'INPUT DATA'!J494","v":0.16199999999997683},57711.272625403923,null,null,{"$f":"+I52+I74","v":-26941.67085480149},-12997.28841633189,0,11576.664313213565,14832.173304724716,12867.021009457572,7978.8683093431991,13253.023940049046,10128.1837494761,31944.502888990737,18849.383106390163,27588.359811993869,29541.399941147316,31399.95328037388,17644.06381655157,11886.395240025791,14332.048357894861,51249.849845831559,55819.116056315281,73920.520905559781,83811.841367072266,112836.4372091682,136103.12231759258,147917.70260149738,147202.34337864246,149851.35095515475,133693.06241839298,0,0,0,0,0,{"$f":"+AO52+AO74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ52+BQ74","v":0}]
[null,null,"Mexico",{"$f":"Valuation_Sensitivities!D23+('INPUT DATA'!G8=1)*0+('INPUT DATA'!G8=2)*0.5%+('INPUT DATA'!G8=3)*-0.5%","v":0.03},{"$f":"+'INPUT DATA'!J491","v":0.14099999999999999},64554.037733451529,null,null,{"$f":"+I53+I75","v":11455.105698882668},9438.3411581882283,17839.603057157557,12973.699837595774,6512.2428203312047,6782.8311763891379,7327.5866722980954,6909.6228056528234,6894.6441305121407,6786.2524179427546,6855.3747656380565,7737.6512624941897,7380.9929726152877,6397.3719047494233,6385.0408627367724,5984.7405451034338,6315.1517762168078,9249.0126204103344,39864.259967033431,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO53+AO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",{"$f":"Valuation_Sensitivities!D24+('INPUT DATA'!G12=1)*0+('INPUT DATA'!G12=2)*0.5%+('INPUT DATA'!G12=3)*-0.5%","v":0.02},{"$f":"+'INPUT DATA'!J495","v":6.9499999999999673E-2},{"$f":"+NPV(E29,I29:BQ29)","v":16225.949230490796},null,null,{"$f":"+I55+I77","v":1581.9426242242459},347.36356897456375,533.86645503869295,514.40189200224643,624.63045258187083,598.96104272594482,857.50226155064865,1040.3057294416842,1229.5906647614122,1312.8245974493441,1040.7075370188363,1306.2157680633818,1374.4154825192056,1440.6536189036437,1484.8172677519772,1202.8861144511718,1502.0559090915972,1538.7625483814006,1570.5573510085449,1590.3549725189778,1365.0919024148416,1562.7114378906788,1586.5715189578593,1602.3733170272885,1609.3951167448761,1359.6087919697716,1554.421606354166,1530.3321810729562,1488.7705380342602,1457.1281384215124,1276.8477299412402,1370.7500879120471,{"$f":"+AO55+AO77","v":1341.0461030152353},1313.5858480291893,1312.0204377964772,1231.4767683306534,1326.1579253776104,1324.7874980681145,1320.0013945057181,1296.3104093498284,1235.4885280594619,1232.6186053327235,1214.1918847828915,4676.4748840587608,9017.8329512766395,9066.8338812764814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",{"$f":"Valuation_Sensitivities!D25+('INPUT DATA'!G10=1)*0+('INPUT DATA'!G10=2)*0.5%+('INPUT DATA'!G10=3)*-0.5%","v":0.03},{"$f":"+'INPUT DATA'!J493","v":0.11207010406116691},68230.392531381614,null,null,{"$f":"+I54+I76","v":18606.356535269457},{"$f":"+J54+J76","v":-41875.934147575921},{"$f":"+K54+K76","v":-61285.529511558845},-57064.833695477821,-25394.909491534003,-35538.136080930017,-63456.733585176262,10155.932915353256,40090.713196080367,32215.794190801724,118114.86310963935,26618.547724999236,26260.193205157855,26594.319257435312,-4744.3188747401,76376.054720363754,65201.084695018748,131147.2770980419,65916.071267453182,47096.593286991934,71676.166881079698,88206.360463222052,94148.353997827217,97888.983930820788,111747.82573633456,107806.50160343303,113029.68808856548,111519.92022349732,119558.28314226947,123187.68569416193,125477.76619177454,81559.772520911589,{"$f":"+AO54+AO76","v":16039.020855754847},15641.427288021579,15636.829534002116,16274.471252089179,15621.665929179375,15659.593909869685,15445.285589837855,15223.116076198425,15142.217541094304,63502.852253168232,59322.072061179293,62687.262998278115,63872.039448684329,65194.806921187293,67657.986020545068,70294.32306245761,72112.48857767896,74405.442132110576,75751.59285031585,72970.234386626951,79795.850019347228,84341.89323016374,86384.733606446433,86892.102124006458,11613.225741523289,0,150.09991058740061,-4.1977438464093559E-5,0]
[null,null,"Valuation Current Infrastructure Portfolio",null,{"$f":"+IFERROR(IRR(H31:BQ31),)","v":0.11002431289169712},{"$f":"+SUM(F21:F30)","v":2648565.5291881156},null,{"$f":"-F31","v":-2648565.5291881156},{"$f":"+SUM(I21:I30)","v":-95671.439738591434},102835.16411450627,287281.0622661332,333516.82184757484,343603.25392669713,280899.9698553629,324655.82343265286,465381.53875370685,492918.90340258129,514791.33131695096,447816.76685032644,328524.96257937932,246527.57395501118,330192.89242771309,322247.2402583526,360232.50227891217,355394.16553993506,440481.68293897656,408708.55858830357,367412.96465390071,435984.88440977375,414679.19450776512,361010.90685815888,370325.63065904711,421665.44721364795,433134.26309315854,411954.61376349407,323917.9349796857,416915.88578578009,480174.64181612164,502625.36727233825,466881.96100315376,{"$f":"+SUM(AO21:AO30)","v":348845.80003807181},306813.65933326731,303447.60381844285,338320.8206024252,315288.10178583418,364114.66584079439,189341.6418023603,160700.79708017627,16377.706069153766,64735.540941691521,60536.263945962186,67363.737882336878,72889.872399960965,74261.640802463779,67657.986020545068,70294.32306245761,72112.48857767896,74405.442132110576,75751.59285031585,72970.234386626951,79795.850019347228,84341.89323016374,86384.733606446433,86892.102124006458,11613.225741523289,0,150.09991058740061,-4.1977438464093559E-5,0]
[null,null,"Water - Long Term Plants Contracts",null,{"$f":"+'INPUT DATA'!J496","v":0.13500000000000001},{"$f":"+NPV(E32,I32:BR32)","v":101386.40079788861},null,null,{"$f":"+I57+I79","v":17079.020244933236},16946.663172214587,10851.43237986132,10604.33083902464,9763.0048044856012,10249.443016554826,10908.352966333443,11337.830343995993,12380.967001055467,15792.092506384921,12902.835799093473,15683.32898026719,44752.37047293465,17751.028606590338,58112.131685750923,2965.6667731454604,3362.5230278165427,3699.4622126251902,3710.7713847221366,3714.2098600467316,3685.2430590207418,3667.4018331886396,3907.897067928156,7178.9493859354625,10244.332187945745,9832.0328812047937,9996.985302019868,9971.1016012086075,10696.319911042154,10601.066075246155,10506.783747278359,10448.966615648989,{"$f":"+AO57+AO79","v":10350.522731441166},1801.1026085615597,6077.2693337939008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA multiple","Valuation"]
[null,null,"Water - Integrated Cycle + O&M Contracts",null,{"$f":"+Valuation_Sensitivities!$E$41","v":12.5},{"$f":"+(H380*E34-H381)","v":294493.31827724213}]
[null,null,"Valuation current Water Portfolio",null,null,{"$f":"+F34+F32","v":395879.71907513076}]
[null,null,"Future investments",null,{"$f":"+'INPUT DATA'!J497","v":0.13699999963471954},{"$f":"+NPV(E36,I36:BR36)","v":506742.96875197766},null,null,{"$f":"+I58+I80","v":0},-131307.86038513944,-171980.08921052306,-324598.79483766307,-365743.2014669003,-344118.47591302154,11056.894485772063,-250334.07829519801,243340.80811987491,82757.119054599782,163444.32640844397,223182.06210665894,440437.18375849025,342382.6899483921,383479.52092598332,515141.69165460672,503248.73680076562,601408.93059429247,649716.66811805987,706466.87542048155,777806.32258848951,834284.73863486585,902765.46157353662,968162.5758774163,1196730.6530209361,1332318.3806924801,1450251.355866021,1620363.8622947196,1444985.0055672098,1485058.4930713126,1579144.3255195161,1589384.7967350641,{"$f":"+AO58+AO80","v":1463355.3613933786},1500790.04870605,1513769.2003632514,1485818.2799108443,1508579.6879528305,1497000.8393093161,1499477.3597778953,1501634.6585094184,1498489.0769280139,1500774.1108611105,1500023.4369119946,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,{"$f":"+BQ58+BQ80","v":1499919.500413164},{"$f":"+BR58+BR80","v":12448237.050868426}]
[null,null,"Total valuation @ 31/12/2024",null,null,{"$f":"+F36+F35+F31","v":3551188.217015224}]
[null,null,"Recent awards and other include: I10 Louisiana, Anillo Vial Periferico, Longitudinal de la Sierra and New Velindre cancer center"]
[null,null,"CALCULATION Ke"]
[]
[]
[1,null,"Global Equity Distributions"]
[]
[null,null,{"$f":"C42&\" - [000' EUR]\"","v":"Global Equity Distributions - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"+AN$12","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,"Perpetuity"]
[null,"España","Spain",null,null,null,null,{"$f":"-H134","v":0},23915.777754799255,14710.492482288946,6533.9603360575093,52034.196838856384,11439.143634132826,12131.707608665118,12919.280960347882,14565.968092726838,28079.077975608347,41850.843851597296,42592.612111102731,28645.570788676818,18597.899712557817,21802.168721330658,23764.690938224172,25311.844135182102,37147.830088583651,49513.912943933057,24920.004488906558,2467.7156748977882,1216.7725694219655,2138.6423204763341,1704.717235271411,4316.4683768472896,7127.3791466929133,8253.4350622221991,4628.9084302490737,570.7311022833112,589.63742292430663,608.61138021274462,628.48252092925247,78.784412941841822,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Colombia","Colombia",null,null,null,null,{"$f":"-H159","v":0},74722.409282063149,76146.427876075788,67558.208831221069,84047.135316134081,141301.27657537573,135972.05363427463,171262.17908210575,210711.26552276406,187097.3500849469,152797.02258587762,88128.117975288696,93158.1922593856,61291.015790538848,98969.492123493794,111552.34820825371,120475.04974572001,88036.147640400683,62854.566209735785,99597.156095425657,138444.65565302921,121071.38701228297,59837.136195089508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Chile","Chile",null,null,null,null,{"$f":"-H184","v":0},18343.407436798785,7361.0085590579838,120058.96841037083,200363.83423203795,126892.09562894603,76630.143806293447,114200.53582146272,134304.12065757636,144161.18754871152,169878.12491108224,67192.182587955002,66204.752984962863,42599.644285406954,55453.308028702893,61725.504824964024,50831.999902446754,67596.565307517027,82075.900785140489,71334.538005585608,46466.326123338134,57907.208914115647,59685.988899522228,48603.611414568048,88486.278430251798,121769.68656585863,133076.35018837816,125921.99786399877,135424.57749823481,149088.96604043964,196843.9172311725,213324.58937269083,217118.88060356135,163136.58925319559,114432.02368231329,121840.63309376939,117034.34738399871,129673.37611444741,162665.5027686473,172576.35481801673,144181.37059462801,0,7.0083190564067324E-2,0,{"$f":"-AZ184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Italia","Italy",null,null,null,null,{"$f":"-H209","v":0},18024.374265926563,125213.10461872826,151208.61079894181,20409.234963430601,50075.285337563677,52200.423331649727,51109.042165029925,51411.322685492123,50516.399755212668,51141.086916380504,80733.252279751643,51488.898777928975,33994.262219600008,32310.981439572679,37182.36837769088,37898.848442093935,40663.668532087031,39524.549407272229,42635.763984438177,48369.839732826003,76173.029896373599,61561.401621859201,61317.658549602391,30113.824002602574,32208.817269374551,32787.016492000592,33126.535355933571,74872.373974597314,146190.2286421124,158077.29937215298,161917.68145700241,166753.77337782696,168329.14382610613,175426.62251490325,164658.12075287485,203780.52519800665,168666.90181682984,184464.78166420929,0,0,0,0,0,{"$f":"-AZ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uruguay","Uruguay",null,null,null,null,{"$f":"-H235","v":0},474.33509690775833,6.5754138686150695E-14,9425.9996650467292,12619.902389828705,11087.76930554988,12410.327384730917,12072.932355338711,13384.338669983541,13314.792303401366,13785.391680202472,10195.387365876124,9185.142006430935,11996.181618747891,41400.149550545641,50852.023490311913,11213.434403478859,14230.287904978646,6969.9506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Paraguay","Paraguay",null,null,null,null,{"$f":"-H260","v":0},9535.5112365419955,9916.9316860036743,10313.60895344382,6442.431429586949,6233.5463590252184,6844.7805365609429,10384.700265069547,9645.9943362069753,11406.963993870499,13079.487276626274,14114.886011665927,16591.631194443424,13491.568726720016,14424.494502605125,16400.701346607733,19051.249030046361,20369.325328145955,6357.900846889368,7051.0913721371289,9056.9583047388696,22763.385867012774,28850.516360536949,17546.871824339378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Brazil","Brazil",null,null,null,null,{"$f":"-H285","v":0},0,0,0,11576.664313213565,14832.173304724716,12867.021009457572,7978.8683093431991,13253.023940049046,10128.1837494761,31944.502888990737,18849.383106390163,27588.359811993869,29541.399941147316,31399.95328037388,17644.06381655157,11886.395240025791,14332.048357894861,51249.849845831559,55819.116056315281,73920.520905559781,83811.841367072266,112836.4372091682,136103.12231759258,147917.70260149738,147202.34337864246,149851.35095515475,133693.06241839298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"México","Mexico",null,null,null,null,{"$f":"-H310","v":0},11455.105698882668,9438.3411581882283,17839.603057157557,12973.699837595774,6512.2428203312047,6782.8311763891379,7327.5866722980954,6909.6228056528234,6894.6441305121407,6786.2524179427546,6855.3747656380565,7737.6512624941897,7380.9929726152877,6397.3719047494233,6385.0408627367724,5984.7405451034338,6315.1517762168078,9249.0126204103344,39864.259967033431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Perú","Recent Awards and others",null,null,null,null,{"$f":"-H335","v":0},33150.820735537302,-1092.6337456477036,2630.668460481852,4676.1342130066514,5255.5964933054274,16898.330948703318,14379.093260061954,10155.932915353256,40090.713196080367,32215.794190801724,118114.86310963935,26618.547724999236,26260.193205157855,26594.319257435312,-4744.3188747401,76376.054720363754,65201.084695018748,131147.2770980419,65916.071267453182,47096.593286991934,71676.166881079698,88206.360463222052,94148.353997827217,97888.983930820788,111747.82573633456,107806.50160343303,113029.68808856548,111519.92022349732,119558.28314226947,123187.68569416193,125477.76619177454,81559.772520911589,16039.020855754847,15641.427288021579,15636.829534002116,16274.471252089179,15621.665929179375,15659.593909869685,15445.285589837855,15223.116076198425,15142.217541094304,63502.852253168232,59322.072061179293,{"$f":"-AZ335","v":62687.262998278115},63872.039448684329,65194.806921187293,67657.986020545068,70294.32306245761,72112.48857767896,74405.442132110576,75751.59285031585,72970.234386626951,79795.850019347228,84341.89323016374,86384.733606446433,86892.102124006458,11613.225741523289,0,150.09991058740061,0,0]
[null,"EEUU","USA",null,null,null,null,{"$f":"-H360","v":0},1581.9426242242459,347.36356897456375,533.86645503869295,514.40189200224643,624.63045258187083,598.96104272594482,857.50226155064865,1040.3057294416842,1229.5906647614122,1312.8245974493441,1040.7075370188363,1306.2157680633818,1374.4154825192056,1440.6536189036437,1484.8172677519772,1202.8861144511718,1502.0559090915972,1538.7625483814006,1570.5573510085449,1590.3549725189778,1365.0919024148416,1562.7114378906788,1586.5715189578593,1602.3733170272885,1609.3951167448761,1359.6087919697716,1554.421606354166,1530.3321810729562,1488.7705380342602,1457.1281384215124,1276.8477299412402,1370.7500879120471,1341.0461030152353,1313.5858480291893,1312.0204377964772,1231.4767683306534,1326.1579253776104,1324.7874980681145,1320.0013945057181,1296.3104093498284,1235.4885280594619,1232.6186053327235,1214.1918847828915,{"$f":"-AZ360","v":4676.4748840587608},9017.8329512766395,9066.8338812764814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total - Current Infrastructure portfolio",null,null,null,null,{"$f":"+SUM(H46:H55)","v":0},191203.68413168172,242041.03620366976,386103.49496775994,405657.63542569289,374253.75991153653,333336.58047945076,402491.72115260834,465381.89535524679,492918.90340258129,514791.33131695096,447816.76685032644,328524.96257937932,246527.57395501118,330192.89242771309,322247.2402583526,360232.50227891217,355394.16553993506,440481.68293897656,408708.55858830357,367412.96465390071,435984.8844097738,414679.19450776512,361010.90685815888,370325.63065904711,421665.44721364795,433134.26309315854,411954.61376349407,323917.93497968576,416915.88578578009,480174.64181612164,502625.36727233825,{"$f":"+SUM(AN46:AN55)","v":466881.96100315376},348845.80003807181,306813.65933326731,303447.60381844285,338320.8206024252,315288.10178583418,364114.66584079439,189341.6418023603,160700.79708017627,16377.706069153766,64735.540941691521,60536.263945962186,67363.737882336878,72889.872399960965,74261.640802463779,67657.986020545068,70294.32306245761,72112.48857767896,74405.442132110576,75751.59285031585,72970.234386626951,79795.850019347228,84341.89323016374,86384.733606446433,86892.102124006458,11613.225741523289,0,150.09991058740061,0,0]
[null,null,"Water - Long Term Plants Contracts",null,null,null,null,{"$f":"+H374","v":0},17079.020244933236,16946.663172214587,10851.43237986132,10604.33083902464,9763.0048044856012,10249.443016554826,10908.352966333443,11337.830343995993,12380.967001055467,15792.092506384921,12902.835799093473,15683.32898026719,44752.37047293465,17751.028606590338,58112.131685750923,2965.6667731454604,3362.5230278165427,3699.4622126251902,3710.7713847221366,3714.2098600467316,3685.2430590207418,3667.4018331886396,3907.897067928156,7178.9493859354625,10244.332187945745,9832.0328812047937,9996.985302019868,9971.1016012086075,10696.319911042154,10601.066075246155,10506.783747278359,10448.966615648989,10350.522731441166,1801.1026085615597,6077.2693337939008,0,0,0,0,0,0,0,0,{"$f":"+AZ374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,{"$f":"+SUMIF(H393:H441,\">0\")","v":0},{"$f":"+SUMIF(I393:I441,\">0\")","v":0},0,0,0,0,0,329964.2258977085,145832.2357307497,639507.47478654166,432757.11905459972,513444.32640844397,573182.06210665894,790437.18375849025,692382.6899483921,733479.52092598332,865141.69165460672,853248.73680076562,951408.93059429247,999716.66811805987,1056689.8174401547,1127829.4367590912,1184285.1386348659,1252765.8615735366,1318162.9758774163,1546731.053020936,1682318.78069248,1800251.7558660209,1970364.2622947197,1794985.4055672097,1835058.8930713127,1929144.725519516,1939385.1967350643,1813355.7613933787,1850790.4487060499,1863769.6003632515,1835818.6799108442,1858580.0879528306,1847001.239309316,1849477.7597778952,1851635.0585094183,1848489.4769280138,1850774.5108611104,1850023.8369119945,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,15352984.902935574]
[null,null,"Total",null,null,null,null,{"$f":"+SUM(H56:H58)","v":0},208282.70437661494,258987.69937588435,396954.92734762124,416261.96626471751,384016.76471602212,343586.02349600557,743364.30001665023,622551.96142999246,1144807.3451901784,963340.54287793557,974163.92905786389,917390.35366630543,1081717.1281864361,1040326.6109826956,1113838.8928700867,1228339.8607066644,1212005.4253685172,1395590.0757458941,1412135.9980910856,1427816.9919541022,1567499.5642278858,1602631.7349758197,1617684.6654996236,1695667.5559223988,1978640.8324225296,2125285.0766668431,2222203.3549315347,2304253.2988756141,2222597.6112640318,2325834.6009626803,2442276.8765391326,{"$f":"+SUM(AN56:AN58)","v":2416716.124353867},2172552.0841628918,2159405.2106478787,2173294.4735154882,2174139.5005132696,2173868.1897386648,2211115.9051501104,2038819.4015802555,2012335.8555895945,1864867.1829971676,1915510.0518028019,1910560.1008579568,1917283.638295501,1922809.772813125,1924181.5412156279,1917577.8864337092,1920214.2234756218,1922032.3889908432,1924325.3425452746,1925671.49326348,1922890.134799791,1929715.7504325113,1934261.7936433279,1936304.6340196107,1936812.0025371707,1861533.1261546875,1849919.9004131642,1850070.0003237515,1849919.9004131642,1849919.9004131642,15352984.902935574]
[]
[]
[]
[]
[null,null,"Global Equity Contributions"]
[]
[null,null,{"$f":"C64&\" - [000' EUR]\"","v":"Global Equity Contributions - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"+AN$12","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,"Perpetuity"]
[null,null,"Spain",null,null,null,null,{"$f":"-H135","v":0},-700,-2.3496136010159316E-4,0,0,0,0,-2.6357915303698576E-4,-2.7384278187270183E-4,0,0,0,0,3.5527136788005009E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,{"$f":"-H160","v":0},-99320.041864229061,-35134.884447649718,-6141.3685138780638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,{"$f":"-H185","v":0},-138282.90730832375,-36850.919728287801,-12291.12446894604,-10399.845669633567,0,-0.14359445451293082,-7.0611138104039003E-2,-0.35632769717140161,0,0,0,0,-4.671446512464666E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,{"$f":"-H210","v":0},-7086.0396426510251,-13439.47886000447,-16473.741746761902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",null,null,null,null,{"$f":"-H236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",null,null,null,null,{"$f":"-H261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,{"$f":"-H286","v":0},-26941.67085480149,-12997.28841633189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mexico",null,null,null,null,{"$f":"-H311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and others",null,null,null,null,{"$f":"-H336","v":0},-14544.464200267847,-40783.300401928216,-63916.197972040696,-61740.967908484476,-30650.50598483943,-52436.467029633335,-77835.826845238218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1977438464093559E-5,0]
[null,null,"USA",null,null,null,null,{"$f":"-H361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AZ361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total - Current Infrastructure portfolio",null,null,null,null,{"$f":"+SUM(H68:H77)","v":0},-286875.12387027318,-139205.87208916346,-98822.432701626705,-72140.813578118046,-30650.50598483943,-52436.610624087851,-77835.897719955479,-0.35660153995327432,0,0,0,0,3.0855690275540344E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AN68:AN77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1977438464093559E-5,0]
[null,null,"Water - Long Term Plants Contracts",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,{"$f":"+SUMIF(H393:H441,\"<0\")","v":0},{"$f":"+SUMIF(I393:I441,\"<0\")","v":0},-131307.86038513944,-171980.08921052306,-324598.79483766307,-365743.2014669003,-344118.47591302154,-318907.33141193644,-396166.31402594771,-396166.66666666674,-349999.99999999994,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350222.94201967318,-350023.11417060171,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-2904747.8520671483]
[null,null,"Total",null,null,null,null,{"$f":"+SUM(H78:H80)","v":0},-286875.12387027318,-270513.73247430287,-270802.52191214974,-396739.60841578111,-396393.7074517397,-396555.0865371094,-396743.22913189192,-396166.67062748765,-396166.66666666674,-349999.99999999994,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350222.94201967318,-350023.11417060171,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,{"$f":"+SUM(AN78:AN80)","v":-350000.4},-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.40004197747,-350000.4,-2904747.8520671483]
[]
[]
[]
[]
[]
[null,null,"Cash Flows"]
[]
[]
[null,null,"Global"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C90&\" - [000' EUR]\"","v":"Cash Flow Global - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+SUM(I95:I97)","v":1352586.9985570139},1568495.7705685252,1774269.5194744722,1796635.6573249863,1897515.5067502244,1727904.0145246908,1999620.3626147828,2047787.2717063413,2813944.3161057062,1986024.0870915661,1672240.032627292,1496479.2432947818,1507451.1325246701,1455851.9929223065,1520337.3017051003,1479579.5307529748,1424315.8870681808,1272959.5964925713,1276556.7644126769,1176162.2999145277,1174205.0966768824,1143595.2389969351,990319.62770456949,1004896.9237759965,1057824.4775750849,1115943.3931546994,952588.49536406947,787515.63239102415,809450.0163346444,840276.51369214314,872684.3896473503,846949.96305090538,{"$f":"+SUM(AO95:AO97)","v":715789.37057346792},560010.43237176491,550309.70615966711,568685.82281583431,588667.27794300322,611389.2555493121,377413.51018651668,419020.20160837506,125868.74471881072,129008.24144923022,132349.5891513481,136166.42737345744,139412.45234803468,143305.51020171968,129243.72300087739,133407.76340432986,136967.73008788979,141020.19466130724,145173.18228460191,149870.27024070147,153914.38352455423,158480.13528162261,163181.90461162126,168492.48614797459,61887.959791444751,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+I122+I147+I172+I197+I223+I248+I273+I298+I323+I348","v":679930.25552342355},809915.07647830131,1036312.9045122887,996739.70198786887,1037751.3767362842,872318.51053016598,1072827.6301831005,1047871.5553792747,1734176.0385272775,890754.44824429345,690232.23031466512,705914.36776727194,754652.17416539963,625049.74247859162,641312.68037852121,563770.87849917368,525211.67046310182,351769.76177732262,353982.85185720265,279654.12931394257,254312.74895485476,259507.50496510879,247064.70083347833,233645.2466089128,237680.38676295936,241559.85638806695,245151.25604298068,235727.30183846483,239736.60588357391,243955.5775348015,248204.88541265964,252762.01889811771,{"$f":"+AO122+AO147+AO172+AO197+AO223+AO248+AO273+AO298+AO323+AO348","v":257303.58361651713},260957.41355107984,265860.48287638766,268450.27353389224,271112.99577790074,273753.54819396668,17243.836428251179,17237.59794926217,17180.227419864452,17172.673082038775,17228.729784679432,17345.162591032957,17451.054105724437,17762.635270503113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+I123+I148+I173+I198+I224+I249+I274+I299+I324+I349","v":319522.07965825842},{"$f":"+J123+J148+J173+J198+J224+J249+J274+J299+J324+J349","v":307312.62051603518},340037.46389350772,373862.37457377545,424723.78745565831,401253.35668927483,429633.93301274523,462368.17588708847,515409.93095123034,497508.17113114987,363711.17224605754,275314.0197695003,286329.38836575323,335501.85067140544,352781.43532640068,356140.02267836255,294854.66490513453,270089.74408187391,261315.79008318495,255104.56330833357,241281.0616858798,253009.63957207464,250160.85043623319,258792.92309615514,271146.8248105169,284570.00641356944,298368.14187044383,305242.81862864998,313252.03276378778,328883.5419107792,345604.492370033,363001.1151451699,{"$f":"+AO123+AO148+AO173+AO198+AO224+AO249+AO274+AO299+AO324+AO349","v":341717.89576900954},178836.47285738948,191666.42523453265,205783.11214417953,220649.12163309168,237900.94853359813,257558.11874542091,295899.99996981485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+I124+I149+I174+I199+I225+I250+I275+I300+I325+I350","v":353134.66337533196},451268.07357418857,397919.15106867556,426033.58076334215,435040.34255828179,454332.14730525005,497158.79941893712,537547.54043997836,564358.34662719828,597761.46771612274,618296.63006656931,515250.85575800948,466469.5699935173,495300.39977230947,526243.18600017845,559668.62957543856,604249.55169994454,651100.09063337476,661258.12247228925,641403.60729225143,678611.28603614774,631078.0944597515,493094.07643485797,512458.75407092855,548997.26600160869,589813.53035306302,409069.09745064488,246545.51192390933,256461.37768728274,267437.39424656238,278875.01186465763,231186.82900761778,{"$f":"+AO124+AO149+AO174+AO199+AO225+AO250+AO275+AO300+AO325+AO350","v":116767.89118794128},120216.54596329563,92782.798048746787,94452.437137762507,96905.160532010792,99734.758821747295,102611.55501284453,105882.60368929806,108688.51729894626,111835.56836719144,115120.85936666866,118821.26478242448,121961.39824231026,125542.87493121657,129243.72300087739,133407.76340432986,136967.73008788979,141020.19466130724,145173.18228460191,149870.27024070147,153914.38352455423,158480.13528162261,163181.90461162126,168492.48614797459,61887.959791444751,0,0,0,0]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+I125+I150+I175+I200+I226+I251+I276+I301+I326+I351","v":-377183.02131148509},-413014.48105756519,-407246.78951522434,-415992.41687514191,-428601.1765230092,-437788.8900829964,-462192.9943580181,-477109.67950896971,-573526.23218171461,-487032.41123772395,-442629.5378443909,-361434.99154947529,-315047.86785265896,-306940.60749183566,-278618.21252870042,-251008.42430545529,-260034.66717654842,-247186.81119224461,-257511.57157095129,-201519.92577458231,-197535.48655473074,-186767.75623113921,-142771.93388739065,-141604.18426062417,-141691.91737785155,-148817.21670989727,-130300.45824821774,-116181.22264320597,-107485.13850216125,-121394.2486016177,-124678.61456620517,-123347.02581068217,{"$f":"+AO125+AO150+AO175+AO200+AO226+AO251+AO276+AO301+AO326+AO351","v":-103625.16456729536},-82927.125770277227,-79045.408952798447,-79317.263637183685,-80377.622005530531,-76710.823139001281,-55420.92042774622,-54210.667549195976,-32321.476721040475,-46808.197237840381,-43180.72981826558,-41690.279867460893,-42817.936778212912,-44778.167736456868,-36947.202392511572,-37617.468478584313,-38519.578729831352,-39565.404577930123,-41660.61105959439,-48998.783197313205,-46344.337626053653,-44293.199988337612,-45607.58019073675,-49704.040023130052,-19008.632228586863,0,0,0,0]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+I126+I151+I176+I201+I227+I252+I277+I302+I327+I352","v":-1123319.999707829},-1208284.4820207225,-1126684.5542024702,-767583.69734619581,-377428.88745999738,-310219.96976896795,-332793.86665372917,-245647.14443839813,-169935.96366058939,-114540.26991357192,-109475.4783433218,-79922.55360404175,-63020.469875536917,-91476.926594735647,-100217.96493908454,-143912.41327309108,-140410.43407047901,-74121.654144341635,-80071.354138122188,-43051.465708352611,-83576.258777415846,-51918.037074657273,-40256.984393453233,-61431.548189202796,-48856.656117752515,-51972.765675477589,-67229.127037816157,-16164.740322193309,-15666.646256430338,-18307.768518957782,-20217.645046322454,-26925.556820021538,{"$f":"+AO126+AO151+AO176+AO201+AO227+AO252+AO277+AO302+AO327+AO352","v":-16559.373989057869},-14768.757463654947,-16899.269841769154,-32340.663953718751,-34133.836355230407,-14020.801177382253,-2680.5090892612566,-3159.675490984107,-230.10144273917211,-281.42295856341372,-313.65793622086881,-231.3071002981531,-160.5564775631581,-176.17178251181582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+I127+I152+I177+I202+I228+I253+I278+I303+I328+I353","v":4458.0405372893483},-11089.416081748921,903.23013004932204,-33750.177802802056,-30410.229414899139,-7407.7901668441991,-12525.77879751854,-2753.3987577859534,23389.673461805243,52307.958562557658,56911.578626178278,13443.262204480507,-22815.782611244707,6412.4746271096001,-19712.480520323064,45893.08058110773,51651.704249860268,4846.0010133602373,52248.708853511329,-15102.35154519667,54373.283224950828,13262.937305754716,-93.425690179305093,13638.572400614081,-386.29193761822989,-3355.261716208156,13645.344128477716,449.86606805870366,1165.4104558204435,5926.3581286684757,0,0,{"$f":"+AO127+AO152+AO177+AO202+AO228+AO253+AO278+AO303+AO328+AO353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I94+I98+I99+I100","v":-143457.9819250108},-63892.608591511394,241241.40588682695,579309.36530084652,1061075.2133523189,972487.36450588237,1192107.722805517,1322277.0490011876,2093871.7937252077,1436759.3645028279,1177046.5950657576,1068564.9603457453,1106567.0121852295,1063846.9334628449,1121788.6437169921,1130551.7737555359,1075522.4900710138,956497.13216934528,991222.54755711486,916488.55688639602,947466.6345696866,918172.38299689337,807197.28373354627,815499.76372678357,866889.61214186251,911798.14905311633,768704.2542065134,655619.53549368342,687463.64203187334,706500.85470023612,727788.13003482262,696677.38042020157,{"$f":"+AO94+AO98+AO99+AO100","v":595604.83201711474},462314.54913783271,454365.02736509952,457027.89522493188,474155.81958224229,520657.6312329286,319312.08066950925,361649.85856819496,93317.166555031072,81918.62125282643,88855.201396861652,94244.840405698385,96433.959092258607,98351.170682750992,92296.520608365827,95790.294925745548,98448.151358058443,101454.79008337711,103512.57122500752,100871.48704338828,107570.04589850057,114186.935293285,117574.32442088451,118788.44612484454,42879.327562857885,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+I129+I154+I179+I204+I230+I255+I280+I305+I330+I355","v":-15890.797940640476},-76593.956956573733,-68028.784695132359,-35275.343110625246,-122446.617215533,-56828.963745978683,-78820.688916086176,-89339.79808997878,-164843.33919527708,-120761.87156106306,-94608.67126706503,-159918.19183830314,-125053.29030564832,-115357.32934842394,-177925.24491137033,-228213.78303062348,-225064.76502559124,-189892.52149274267,-187574.289383667,-213987.71677827899,-218650.59523835711,-199860.02274817746,-181714.58074512187,-189893.46112591989,-207669.14129620636,-226760.05996223158,-177083.58261161338,-149454.93601713885,-165391.0327096626,-173945.34798947198,-180163.97161089035,-181492.59826168939,{"$f":"+AO129+AO154+AO179+AO204+AO230+AO255+AO280+AO305+AO330+AO355","v":-197894.37542574591},-103862.86688775914,-107070.21530790567,-109677.06221121515,-109018.71818956255,-106011.92757197443,-77053.007781272623,-146877.91780054406,-21582.162026434973,-21856.964642742274,-20412.999288891111,-22472.51197240279,-23541.075772801902,-24087.643643682979,-24638.534587820752,-25495.97186328789,-26335.662780379509,-27049.34795126654,-27760.978374691655,-27901.252656761309,-27774.195879153256,-29845.042063121196,-31189.590814438063,-31896.344000838086,-31116.001910747196,0,0,-4.1977438464093559E-5,0]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I101+I102","v":-159348.77986565128},-140486.56554808514,173212.62119169458,544034.02219022124,938628.59613678581,915658.40075990371,1113287.0338894308,1232937.2509112088,1929028.4545299306,1315997.4929417649,1082437.9237986926,908646.7685074422,981513.72187958111,948489.60411442094,943863.39880562178,902337.9907249125,850457.72504542256,766604.61067660258,803648.2581734478,702500.84010811709,728816.03933132952,718312.36024871585,625482.70298842434,625606.30260086362,659220.47084565612,685038.08909088478,591620.67159490008,506164.59947654454,522072.60932221077,532555.50671076414,547624.15842393227,515184.78215851216,{"$f":"+AO101+AO102","v":397710.45659136883},358451.68225007359,347294.81205719383,347350.83301371674,365137.10139267973,414645.70366095414,242259.07288823661,214771.9407676509,71735.004528596095,60061.656610084159,68442.202107970545,71772.328433295595,72892.883319456712,74263.527039068009,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110689,0,0,-4.1977438464093559E-5,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+I131+I156+I181+I206+I232+I257+I282+I307+I332+I357","v":586703.02647688519},720610.94801495259,456710.34347917809,306565.69771934289,-372516.88482987537,-318349.79359142127,-417839.40012772195,-372198.21592984541,-1019288.7722831528,-589291.48877242603,-312552.46649338386,-394201.63600619003,-443547.88695819647,-376714.70058366749,-411954.74183522415,-420074.44275350496,-386886.05172616616,-192492.8130748918,-240720.16716606441,-245124.86257493711,-217601.09169820946,-204897.76958267254,-204935.68959391117,-189104.44597588622,-167247.89121062582,-171009.4978484638,-185834.07652053985,-144515.20675472109,-64450.390132023247,-31324.014627428369,-18153.615563833388,-23625.88114230592,{"$f":"+AO131+AO156+AO181+AO206+AO232+AO257+AO282+AO307+AO332+AO357","v":-26567.133234158951},-28329.971792887965,-31002.268538330762,-33183.46948952978,-36159.459263824916,-39991.774633760506,-43488.988846928652,-47820.715084816897,-50987.512739071048,-16886.662010266671,-7618.4631757057869,-4342.5991296233451,-1.6561322216640264,-0.40998231564348353,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+I132+I157+I182+I207+I233+I258+I283+I308+I333+I358","v":-386814.24186119728},-476808.73950021295,-405977.44085427484,-422036.95268899604,-408969.98912600096,-390894.16558295675,-368115.96705679822,-337497.5260544779,-337635.92292474594,-304340.65137626952,-284385.11547792336,-269916.11543359584,-248428.61753350889,-225485.59474105955,-202153.1227662267,-177014.24323312624,-149551.87933024223,-135160.52578316009,-124192.99287666634,-107446.59844733763,-94722.49508807392,-83901.097101406252,-73963.793848482412,-64204.157240677836,-54747.348689795203,-47044.822043929489,-38514.071153569741,-29884.609659566868,-25205.717191222629,-22726.061071271226,-21091.876201785806,-19991.21332322829,{"$f":"+AO132+AO157+AO182+AO207+AO233+AO258+AO283+AO308+AO333+AO358","v":-18820.235297855037},-17513.978887744455,-16110.236015186707,-14562.775692802566,-12737.250551575196,-10875.679216940567,-8824.9857311664109,-6570.0516784175697,-4022.7919737460261,-1175.5803526558966,-287.47498630257235,-65.991421335355739,-1.3547872741245892,-1.4762542886421068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I103+I104+I105","v":40540.004750036635},103315.6429666545,223945.52381659782,428562.76722056809,157141.72218090954,206414.44158552564,327331.66670491063,523241.50892688555,572103.75932203187,422365.35279306932,485500.34182738542,244529.01706765633,289537.21738787577,346289.30878969387,329755.53420417086,305249.30473828129,314019.79398901417,438951.27181855065,438735.09813071706,349929.37908584235,416492.45254504611,429513.49356463709,346583.21954603074,372297.69938429957,437225.23094523512,466983.76919849147,367272.52392079053,331764.78306225652,432416.50199896487,478505.43101206451,508378.66665831307,471567.68769297795,{"$f":"+AO103+AO104+AO105","v":352323.08805935481},312607.73156944115,300182.30750367639,299604.58783138439,316240.3915772796,363778.24981025304,189945.09831014156,160381.17400441642,16724.699815779022,41999.414247161592,60536.263945962186,67363.737882336893,72889.872399960936,74261.64080246372,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110685,-3.0005180429834024E-12,-3.0005180429834024E-12,-4.1977441465307881E-5,-3.0005180429834024E-12]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+I134+I159+I184+I209+I235+I260+I285+I310+I335+I360","v":-191203.68413168172},-242041.03620366976,-386103.49496775994,-405657.63542569289,-374253.75991153653,-333336.58047945076,-402491.72115260834,-465381.89535524679,-492918.90340258129,-514791.33131695096,-447816.76685032644,-328524.96257937932,-246527.57395501118,-330192.89242771309,-322247.2402583526,-360232.50227891217,-355394.16553993506,-440481.68293897656,-408708.55858830357,-367412.96465390071,-435984.8844097738,-414679.19450776512,-361010.90685815888,-370325.63065904711,-421665.44721364795,-433134.26309315854,-411954.61376349407,-323917.93497968576,-416915.88578578009,-480174.64181612164,-502625.36727233825,-466881.96100315376,{"$f":"+AO134+AO159+AO184+AO209+AO235+AO260+AO285+AO310+AO335+AO360","v":-348845.80003807181},-306813.65933326731,-303447.60381844285,-338320.8206024252,-315288.10178583418,-364114.66584079439,-189341.6418023603,-160700.79708017627,-16377.706069153766,-64735.540941691521,-60536.263945962186,-67363.737882336878,-72889.872399960965,-74261.640802463779,-67657.986020545068,-70294.32306245761,-72112.48857767896,-74405.442132110576,-75751.59285031585,-72970.234386626951,-79795.850019347228,-84341.89323016374,-86384.733606446433,-86892.102124006458,-11613.225741523289,0,-150.09991058740061,0,0]
[null,null,"Equity",null,null,null,null,null,{"$f":"+I135+I160+I185+I210+I236+I261+I286+I311+I336+I361","v":286875.12387027318},139205.87208916346,98822.432701626705,72140.813578118046,30650.50598483943,52436.610624087851,77835.897719955479,0.35660153995327432,0,0,0,0,-3.0855690275540344E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO135+AO160+AO185+AO210+AO236+AO261+AO286+AO311+AO336+AO361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BF135+BF160+BF185+BF210+BF236+BF261+BF286+BF311+BF336+BF361","v":0},0,0,0,0,0,0,0,0,0,4.1977438464093559E-5,0]
[null,null,"Other",null,null,null,null,null,{"$f":"+I211","v":0},0,0,0,0,0,0,0,-545.33983380801305,-1141.1314727603458,-1161.5748685534752,-1085.4660584967774,-1142.0989055047769,-1168.8219017692431,-1185.6491252159265,-1208.0341428697734,-1212.5294334399641,-1233.1555822450639,-1249.4670513989286,-1278.6976592209239,-1322.0138530308634,-1360.6794983120208,-1657.1336647509406,-1334.7086823754585,-1346.4328413623043,-1360.6810133503991,-1360.0290422471103,-3899.4754635921704,-8230.2938994975066,0,0,0,{"$f":"+AO211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I106+I107+I108+I109","v":136211.4444886281},480.47885214819689,-63335.538449535408,95045.945372993243,-186461.53174578756,-74485.528269837261,2675.8432722577709,57859.970173178721,78639.516085642565,-93567.109996641986,36522.000108505497,-85081.411570219774,41867.544527359823,14927.594460211538,6322.6448206023397,-56191.23168350065,-42586.900984360851,-2763.5667026709734,28777.072491014562,-18762.283227279288,-20814.445717758561,13473.619558559949,-16084.82097687908,637.36004287700734,14213.350890224869,32488.825091982526,-46042.118884950651,3947.3726189785962,7270.3223136872748,-1669.2108040571329,5753.299385974824,4685.7266898241942,{"$f":"+AO106+AO107+AO108+AO109","v":3477.2880212829914},5794.0722361738444,-3265.2963147664559,-38716.232771040814,952.28979144542245,-336.41603054135339,603.45650778125855,-319.62307575985324,346.99374662525588,-22736.126694529928,0,1.4551915228366852E-11,-2.9103830456733704E-11,-5.8207660913467407E-11,0,4.3655745685100555E-11,-2.9103830456733704E-11,0,1.4551915228366852E-11,1.4551915228366852E-11,8.7311491370201111E-11,7.2759576141834259E-11,1.4551915228366852E-11,0,150.09991058739615,-3.0005180429834024E-12,-150.09991058740363,-3.0012143215508297E-12,-3.0005180429834024E-12]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+H137+H162+H187+H213+H238+H263+H288+H313+H338+H363","v":197030.83031489892},333242.27480352682,333722.75365567498,270387.21520613937,365433.16057913267,178971.62883334476,104486.10056350751,107161.94383576515,165021.91400894398,243661.43009458628,150094.32009794415,186616.32020644934,101534.90863622958,143402.45316358964,158330.04762380119,164652.69244440383,108461.46076090344,65874.559776542679,63110.993073871723,91888.065564886085,73125.782337606768,52311.336619848094,65784.956178407825,49700.135201528879,50337.495244406011,64550.846134631021,97039.671226613602,50997.552341662726,54944.924960641569,62215.24727432878,60546.036470271596,66299.335856246355,{"$f":"+AN137+AN162+AN187+AN213+AN238+AN263+AN288+AN313+AN338+AN363","v":70985.06254607068},74462.350567353715,80256.422803527588,76991.126488761089,38274.893717720173,39227.183509165538,38890.767478624155,39494.223986405312,39174.600910645517,39521.594657270776,16785.467962740837,16785.46796274083,16785.467962740851,16785.467962740804,16785.467962740753,16785.467962740753,16785.467962740797,16785.467962740768,16785.467962740768,16785.467962740782,16785.467962740797,16785.467962740884,16785.467962740957,16785.467962740971,16785.467962740971,16935.567873328368,16935.567873328364,16785.467962740961,16785.467962740957,16785.467962740953]
[]
[]
[]
[]
[]
[1,null,"Spain"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C117&\" - [000' EUR]\"","v":"Cash Flow Spain - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I122+I123+I124","v":68210.287030182924},73925.985966495733,60418.768170546828,60470.962176932488,65249.408370995516,67048.058580967438,69478.110372871539,70104.294601679358,74458.692343081144,76178.936561682029,66696.904784367944,32800.202429310382,30156.723342380665,33362.583646540355,35988.982160205371,37493.387607714983,50037.488347257007,62050.215398801774,38374.113107737518,15298.441941910249,15662.285572522787,16034.908688316784,16416.52668877973,16807.360364094486,16941.63040318741,16906.434998437679,6378.6774479555615,1183.2172156990889,1218.0951723533522,1254.0597817981948,1291.1456747691861,341.42767234336009,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ122+AZ123+AZ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K27","v":27223.122154085548},{"$f":"+'INPUT DATA'!L27","v":27865.278168222409},{"$f":"+'INPUT DATA'!M27","v":21295.029861479714},{"$f":"+'INPUT DATA'!N27","v":21691.329328887889},{"$f":"+'INPUT DATA'!O27","v":22104.648394725427},{"$f":"+'INPUT DATA'!P27","v":22551.2502890752},{"$f":"+'INPUT DATA'!Q27","v":23009.152911997822},{"$f":"+'INPUT DATA'!R27","v":23476.459287388938},{"$f":"+'INPUT DATA'!S27","v":23978.165295044411},{"$f":"+'INPUT DATA'!T27","v":24443.721037407406},{"$f":"+'INPUT DATA'!U27","v":13628.768043454929},{"$f":"+'INPUT DATA'!V27","v":0},{"$f":"+'INPUT DATA'!W27","v":0},{"$f":"+'INPUT DATA'!X27","v":0},{"$f":"+'INPUT DATA'!Y27","v":0},{"$f":"+'INPUT DATA'!Z27","v":0},{"$f":"+'INPUT DATA'!AA27","v":0},{"$f":"+'INPUT DATA'!AB27","v":0},{"$f":"+'INPUT DATA'!AC27","v":0},{"$f":"+'INPUT DATA'!AD27","v":0},{"$f":"+'INPUT DATA'!AE27","v":0},{"$f":"+'INPUT DATA'!AF27","v":0},{"$f":"+'INPUT DATA'!AG27","v":0},{"$f":"+'INPUT DATA'!AH27","v":0},{"$f":"+'INPUT DATA'!AI27","v":0},{"$f":"+'INPUT DATA'!AJ27","v":0},{"$f":"+'INPUT DATA'!AK27","v":0},{"$f":"+'INPUT DATA'!AL27","v":0},{"$f":"+'INPUT DATA'!AM27","v":0},{"$f":"+'INPUT DATA'!AN27","v":0},{"$f":"+'INPUT DATA'!AO27","v":0},{"$f":"+'INPUT DATA'!AP27","v":0},{"$f":"+'INPUT DATA'!AQ27","v":0},{"$f":"+'INPUT DATA'!AR27","v":0},{"$f":"+'INPUT DATA'!AS27","v":0},{"$f":"+'INPUT DATA'!AT27","v":0},{"$f":"+'INPUT DATA'!AU27","v":0},{"$f":"+'INPUT DATA'!AV27","v":0},{"$f":"+'INPUT DATA'!AW27","v":0},{"$f":"+'INPUT DATA'!AX27","v":0},{"$f":"+'INPUT DATA'!AY27","v":0},{"$f":"+'INPUT DATA'!AZ27","v":0},{"$f":"+'INPUT DATA'!BA27","v":0},{"$f":"+'INPUT DATA'!BB27","v":0},{"$f":"+'INPUT DATA'!BC27","v":0},{"$f":"+'INPUT DATA'!BD27","v":0},{"$f":"+'INPUT DATA'!BE27","v":0},{"$f":"+'INPUT DATA'!BF27","v":0},{"$f":"+'INPUT DATA'!BG27","v":0},{"$f":"+'INPUT DATA'!BH27","v":0},{"$f":"+'INPUT DATA'!BI27","v":0},{"$f":"+'INPUT DATA'!BJ27","v":0},{"$f":"+'INPUT DATA'!BK27","v":0},{"$f":"+'INPUT DATA'!BL27","v":0},{"$f":"+'INPUT DATA'!BM27","v":0},{"$f":"+'INPUT DATA'!BN27","v":0},{"$f":"+'INPUT DATA'!BO27","v":0},{"$f":"+'INPUT DATA'!BP27","v":0},{"$f":"+'INPUT DATA'!BQ27","v":0},{"$f":"+'INPUT DATA'!BR27","v":0},{"$f":"+'INPUT DATA'!BS27","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K28","v":49.657108587927162},{"$f":"+'INPUT DATA'!L28","v":34.910073287146133},{"$f":"+'INPUT DATA'!M28","v":0},{"$f":"+'INPUT DATA'!N28","v":0},{"$f":"+'INPUT DATA'!O28","v":0},{"$f":"+'INPUT DATA'!P28","v":0},{"$f":"+'INPUT DATA'!Q28","v":0},{"$f":"+'INPUT DATA'!R28","v":0},{"$f":"+'INPUT DATA'!S28","v":0},{"$f":"+'INPUT DATA'!T28","v":0},{"$f":"+'INPUT DATA'!U28","v":0},{"$f":"+'INPUT DATA'!V28","v":0},{"$f":"+'INPUT DATA'!W28","v":0},{"$f":"+'INPUT DATA'!X28","v":0},{"$f":"+'INPUT DATA'!Y28","v":0},{"$f":"+'INPUT DATA'!Z28","v":0},{"$f":"+'INPUT DATA'!AA28","v":0},{"$f":"+'INPUT DATA'!AB28","v":0},{"$f":"+'INPUT DATA'!AC28","v":0},{"$f":"+'INPUT DATA'!AD28","v":0},{"$f":"+'INPUT DATA'!AE28","v":0},{"$f":"+'INPUT DATA'!AF28","v":0},{"$f":"+'INPUT DATA'!AG28","v":0},{"$f":"+'INPUT DATA'!AH28","v":0},{"$f":"+'INPUT DATA'!AI28","v":0},{"$f":"+'INPUT DATA'!AJ28","v":0},{"$f":"+'INPUT DATA'!AK28","v":0},{"$f":"+'INPUT DATA'!AL28","v":0},{"$f":"+'INPUT DATA'!AM28","v":0},{"$f":"+'INPUT DATA'!AN28","v":0},{"$f":"+'INPUT DATA'!AO28","v":0},{"$f":"+'INPUT DATA'!AP28","v":0},{"$f":"+'INPUT DATA'!AQ28","v":0},{"$f":"+'INPUT DATA'!AR28","v":0},{"$f":"+'INPUT DATA'!AS28","v":0},{"$f":"+'INPUT DATA'!AT28","v":0},{"$f":"+'INPUT DATA'!AU28","v":0},{"$f":"+'INPUT DATA'!AV28","v":0},{"$f":"+'INPUT DATA'!AW28","v":0},{"$f":"+'INPUT DATA'!AX28","v":0},{"$f":"+'INPUT DATA'!AY28","v":0},{"$f":"+'INPUT DATA'!AZ28","v":0},{"$f":"+'INPUT DATA'!BA28","v":0},{"$f":"+'INPUT DATA'!BB28","v":0},{"$f":"+'INPUT DATA'!BC28","v":0},{"$f":"+'INPUT DATA'!BD28","v":0},{"$f":"+'INPUT DATA'!BE28","v":0},{"$f":"+'INPUT DATA'!BF28","v":0},{"$f":"+'INPUT DATA'!BG28","v":0},{"$f":"+'INPUT DATA'!BH28","v":0},{"$f":"+'INPUT DATA'!BI28","v":0},{"$f":"+'INPUT DATA'!BJ28","v":0},{"$f":"+'INPUT DATA'!BK28","v":0},{"$f":"+'INPUT DATA'!BL28","v":0},{"$f":"+'INPUT DATA'!BM28","v":0},{"$f":"+'INPUT DATA'!BN28","v":0},{"$f":"+'INPUT DATA'!BO28","v":0},{"$f":"+'INPUT DATA'!BP28","v":0},{"$f":"+'INPUT DATA'!BQ28","v":0},{"$f":"+'INPUT DATA'!BR28","v":0},{"$f":"+'INPUT DATA'!BS28","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K29","v":40937.507767509451},{"$f":"+'INPUT DATA'!L29","v":46025.797724986172},{"$f":"+'INPUT DATA'!M29","v":39123.738309067114},{"$f":"+'INPUT DATA'!N29","v":38779.632848044595},{"$f":"+'INPUT DATA'!O29","v":43144.759976270085},{"$f":"+'INPUT DATA'!P29","v":44496.808291892237},{"$f":"+'INPUT DATA'!Q29","v":46468.957460873717},{"$f":"+'INPUT DATA'!R29","v":46627.835314290423},{"$f":"+'INPUT DATA'!S29","v":50480.527048036725},{"$f":"+'INPUT DATA'!T29","v":51735.21552427463},{"$f":"+'INPUT DATA'!U29","v":53068.136740913018},{"$f":"+'INPUT DATA'!V29","v":32800.202429310382},{"$f":"+'INPUT DATA'!W29","v":30156.723342380665},{"$f":"+'INPUT DATA'!X29","v":33362.583646540355},{"$f":"+'INPUT DATA'!Y29","v":35988.982160205371},{"$f":"+'INPUT DATA'!Z29","v":37493.387607714983},{"$f":"+'INPUT DATA'!AA29","v":50037.488347257007},{"$f":"+'INPUT DATA'!AB29","v":62050.215398801774},{"$f":"+'INPUT DATA'!AC29","v":38374.113107737518},{"$f":"+'INPUT DATA'!AD29","v":15298.441941910249},{"$f":"+'INPUT DATA'!AE29","v":15662.285572522787},{"$f":"+'INPUT DATA'!AF29","v":16034.908688316784},{"$f":"+'INPUT DATA'!AG29","v":16416.52668877973},{"$f":"+'INPUT DATA'!AH29","v":16807.360364094486},{"$f":"+'INPUT DATA'!AI29","v":16941.63040318741},{"$f":"+'INPUT DATA'!AJ29","v":16906.434998437679},{"$f":"+'INPUT DATA'!AK29","v":6378.6774479555615},{"$f":"+'INPUT DATA'!AL29","v":1183.2172156990889},{"$f":"+'INPUT DATA'!AM29","v":1218.0951723533522},{"$f":"+'INPUT DATA'!AN29","v":1254.0597817981948},{"$f":"+'INPUT DATA'!AO29","v":1291.1456747691861},{"$f":"+'INPUT DATA'!AP29","v":341.42767234336009},{"$f":"+'INPUT DATA'!AQ29","v":0},{"$f":"+'INPUT DATA'!AR29","v":0},{"$f":"+'INPUT DATA'!AS29","v":0},{"$f":"+'INPUT DATA'!AT29","v":0},{"$f":"+'INPUT DATA'!AU29","v":0},{"$f":"+'INPUT DATA'!AV29","v":0},{"$f":"+'INPUT DATA'!AW29","v":0},{"$f":"+'INPUT DATA'!AX29","v":0},{"$f":"+'INPUT DATA'!AY29","v":0},{"$f":"+'INPUT DATA'!AZ29","v":0},{"$f":"+'INPUT DATA'!BA29","v":0},{"$f":"+'INPUT DATA'!BB29","v":0},{"$f":"+'INPUT DATA'!BC29","v":0},{"$f":"+'INPUT DATA'!BD29","v":0},{"$f":"+'INPUT DATA'!BE29","v":0},{"$f":"+'INPUT DATA'!BF29","v":0},{"$f":"+'INPUT DATA'!BG29","v":0},{"$f":"+'INPUT DATA'!BH29","v":0},{"$f":"+'INPUT DATA'!BI29","v":0},{"$f":"+'INPUT DATA'!BJ29","v":0},{"$f":"+'INPUT DATA'!BK29","v":0},{"$f":"+'INPUT DATA'!BL29","v":0},{"$f":"+'INPUT DATA'!BM29","v":0},{"$f":"+'INPUT DATA'!BN29","v":0},{"$f":"+'INPUT DATA'!BO29","v":0},{"$f":"+'INPUT DATA'!BP29","v":0},{"$f":"+'INPUT DATA'!BQ29","v":0},{"$f":"+'INPUT DATA'!BR29","v":0},{"$f":"+'INPUT DATA'!BS29","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K30","v":-19188.39919380032},{"$f":"+'INPUT DATA'!L30","v":-19675.214065399094},{"$f":"+'INPUT DATA'!M30","v":-19286.985082363615},{"$f":"+'INPUT DATA'!N30","v":-19467.886761669317},{"$f":"+'INPUT DATA'!O30","v":-19804.621272992859},{"$f":"+'INPUT DATA'!P30","v":-20264.267511220565},{"$f":"+'INPUT DATA'!Q30","v":-20670.591523341289},{"$f":"+'INPUT DATA'!R30","v":-21247.999339927475},{"$f":"+'INPUT DATA'!S30","v":-21286.802108436048},{"$f":"+'INPUT DATA'!T30","v":-21868.078982492072},{"$f":"+'INPUT DATA'!U30","v":-16514.310190715933},{"$f":"+'INPUT DATA'!V30","v":-7620.6711549475986},{"$f":"+'INPUT DATA'!W30","v":-4453.4584999773742},{"$f":"+'INPUT DATA'!X30","v":-4554.3893274034253},{"$f":"+'INPUT DATA'!Y30","v":-4655.3325786805744},{"$f":"+'INPUT DATA'!Z30","v":-4761.0608002238951},{"$f":"+'INPUT DATA'!AA30","v":-4861.7739657159227},{"$f":"+'INPUT DATA'!AB30","v":-4972.3068575570705},{"$f":"+'INPUT DATA'!AC30","v":-5082.8619353021886},{"$f":"+'INPUT DATA'!AD30","v":-5146.3696048774691},{"$f":"+'INPUT DATA'!AE30","v":-6304.7652278068272},{"$f":"+'INPUT DATA'!AF30","v":-5377.7398155273049},{"$f":"+'INPUT DATA'!AG30","v":-5498.8221523053699},{"$f":"+'INPUT DATA'!AH30","v":-5625.6246560691861},{"$f":"+'INPUT DATA'!AI30","v":-5631.5914981472033},{"$f":"+'INPUT DATA'!AJ30","v":-5545.1883164308874},{"$f":"+'INPUT DATA'!AK30","v":-2091.5516892075557},{"$f":"+'INPUT DATA'!AL30","v":-496.23152483028917},{"$f":"+'INPUT DATA'!AM30","v":-506.85715722677577},{"$f":"+'INPUT DATA'!AN30","v":-518.40070823048723},{"$f":"+'INPUT DATA'!AO30","v":-529.97338689803246},{"$f":"+'INPUT DATA'!AP30","v":-227.08599887293167},{"$f":"+'INPUT DATA'!AQ30","v":0},{"$f":"+'INPUT DATA'!AR30","v":0},{"$f":"+'INPUT DATA'!AS30","v":0},{"$f":"+'INPUT DATA'!AT30","v":0},{"$f":"+'INPUT DATA'!AU30","v":0},{"$f":"+'INPUT DATA'!AV30","v":0},{"$f":"+'INPUT DATA'!AW30","v":0},{"$f":"+'INPUT DATA'!AX30","v":0},{"$f":"+'INPUT DATA'!AY30","v":0},{"$f":"+'INPUT DATA'!AZ30","v":0},{"$f":"+'INPUT DATA'!BA30","v":0},{"$f":"+'INPUT DATA'!BB30","v":0},{"$f":"+'INPUT DATA'!BC30","v":0},{"$f":"+'INPUT DATA'!BD30","v":0},{"$f":"+'INPUT DATA'!BE30","v":0},{"$f":"+'INPUT DATA'!BF30","v":0},{"$f":"+'INPUT DATA'!BG30","v":0},{"$f":"+'INPUT DATA'!BH30","v":0},{"$f":"+'INPUT DATA'!BI30","v":0},{"$f":"+'INPUT DATA'!BJ30","v":0},{"$f":"+'INPUT DATA'!BK30","v":0},{"$f":"+'INPUT DATA'!BL30","v":0},{"$f":"+'INPUT DATA'!BM30","v":0},{"$f":"+'INPUT DATA'!BN30","v":0},{"$f":"+'INPUT DATA'!BO30","v":0},{"$f":"+'INPUT DATA'!BP30","v":0},{"$f":"+'INPUT DATA'!BQ30","v":0},{"$f":"+'INPUT DATA'!BR30","v":0},{"$f":"+'INPUT DATA'!BS30","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K31","v":-4325.6696139118849},{"$f":"+'INPUT DATA'!L31","v":-2295.4744899359425},{"$f":"+'INPUT DATA'!M31","v":-2089.2226828799185},{"$f":"+'INPUT DATA'!N31","v":-2849.3560225382898},{"$f":"+'INPUT DATA'!O31","v":-2453.8713894242665},{"$f":"+'INPUT DATA'!P31","v":-1854.0292431182165},{"$f":"+'INPUT DATA'!Q31","v":-2267.6412710210593},{"$f":"+'INPUT DATA'!R31","v":-2293.8370045185875},{"$f":"+'INPUT DATA'!S31","v":-3668.9108342204122},{"$f":"+'INPUT DATA'!T31","v":-2281.7679533125538},{"$f":"+'INPUT DATA'!U31","v":-1681.7502235320608},{"$f":"+'INPUT DATA'!V31","v":-2405.9042127904449},{"$f":"+'INPUT DATA'!W31","v":-396.85716628732598},{"$f":"+'INPUT DATA'!X31","v":-314.24789180294215},{"$f":"+'INPUT DATA'!Y31","v":-857.3553543882598},{"$f":"+'INPUT DATA'!Z31","v":-392.07674957943527},{"$f":"+'INPUT DATA'!AA31","v":-815.44215212267432},{"$f":"+'INPUT DATA'!AB31","v":-98.754614785677887},{"$f":"+'INPUT DATA'!AC31","v":-804.15915816421011},{"$f":"+'INPUT DATA'!AD31","v":-249.1413228516189},{"$f":"+'INPUT DATA'!AE31","v":-605.34473571572926},{"$f":"+'INPUT DATA'!AF31","v":-506.4687721159338},{"$f":"+'INPUT DATA'!AG31","v":-1018.4747740566871},{"$f":"+'INPUT DATA'!AH31","v":-392.78340396544951},{"$f":"+'INPUT DATA'!AI31","v":-897.04142701080946},{"$f":"+'INPUT DATA'!AJ31","v":-918.20281077844697},{"$f":"+'INPUT DATA'!AK31","v":-928.76386841041551},{"$f":"+'INPUT DATA'!AL31","v":0},{"$f":"+'INPUT DATA'!AM31","v":0},{"$f":"+'INPUT DATA'!AN31","v":0},{"$f":"+'INPUT DATA'!AO31","v":0},{"$f":"+'INPUT DATA'!AP31","v":0},{"$f":"+'INPUT DATA'!AQ31","v":0},{"$f":"+'INPUT DATA'!AR31","v":0},{"$f":"+'INPUT DATA'!AS31","v":0},{"$f":"+'INPUT DATA'!AT31","v":0},{"$f":"+'INPUT DATA'!AU31","v":0},{"$f":"+'INPUT DATA'!AV31","v":0},{"$f":"+'INPUT DATA'!AW31","v":0},{"$f":"+'INPUT DATA'!AX31","v":0},{"$f":"+'INPUT DATA'!AY31","v":0},{"$f":"+'INPUT DATA'!AZ31","v":0},{"$f":"+'INPUT DATA'!BA31","v":0},{"$f":"+'INPUT DATA'!BB31","v":0},{"$f":"+'INPUT DATA'!BC31","v":0},{"$f":"+'INPUT DATA'!BD31","v":0},{"$f":"+'INPUT DATA'!BE31","v":0},{"$f":"+'INPUT DATA'!BF31","v":0},{"$f":"+'INPUT DATA'!BG31","v":0},{"$f":"+'INPUT DATA'!BH31","v":0},{"$f":"+'INPUT DATA'!BI31","v":0},{"$f":"+'INPUT DATA'!BJ31","v":0},{"$f":"+'INPUT DATA'!BK31","v":0},{"$f":"+'INPUT DATA'!BL31","v":0},{"$f":"+'INPUT DATA'!BM31","v":0},{"$f":"+'INPUT DATA'!BN31","v":0},{"$f":"+'INPUT DATA'!BO31","v":0},{"$f":"+'INPUT DATA'!BP31","v":0},{"$f":"+'INPUT DATA'!BQ31","v":0},{"$f":"+'INPUT DATA'!BR31","v":0},{"$f":"+'INPUT DATA'!BS31","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K32","v":2538.3829828606945},{"$f":"+'INPUT DATA'!L32","v":-194.54727396209901},{"$f":"+'INPUT DATA'!M32","v":-257.23965975128925},{"$f":"+'INPUT DATA'!N32","v":712.59467124160733},{"$f":"+'INPUT DATA'!O32","v":162.30614861875983},{"$f":"+'INPUT DATA'!P32","v":-821.60946733878018},{"$f":"+'INPUT DATA'!Q32","v":-959.0603331648017},{"$f":"+'INPUT DATA'!R32","v":-11.598228875629985},{"$f":"+'INPUT DATA'!S32","v":1634.0225401999282},{"$f":"+'INPUT DATA'!T32","v":1054.7804525370898},{"$f":"+'INPUT DATA'!U32","v":418.85121337042284},{"$f":"+'INPUT DATA'!V32","v":2395.1628995946262},{"$f":"+'INPUT DATA'!W32","v":0},{"$f":"+'INPUT DATA'!X32","v":0},{"$f":"+'INPUT DATA'!Y32","v":0},{"$f":"+'INPUT DATA'!Z32","v":0},{"$f":"+'INPUT DATA'!AA32","v":0},{"$f":"+'INPUT DATA'!AB32","v":0},{"$f":"+'INPUT DATA'!AC32","v":0},{"$f":"+'INPUT DATA'!AD32","v":0},{"$f":"+'INPUT DATA'!AE32","v":0},{"$f":"+'INPUT DATA'!AF32","v":0},{"$f":"+'INPUT DATA'!AG32","v":0},{"$f":"+'INPUT DATA'!AH32","v":0},{"$f":"+'INPUT DATA'!AI32","v":0},{"$f":"+'INPUT DATA'!AJ32","v":0},{"$f":"+'INPUT DATA'!AK32","v":0},{"$f":"+'INPUT DATA'!AL32","v":0},{"$f":"+'INPUT DATA'!AM32","v":0},{"$f":"+'INPUT DATA'!AN32","v":0},{"$f":"+'INPUT DATA'!AO32","v":0},{"$f":"+'INPUT DATA'!AP32","v":0},{"$f":"+'INPUT DATA'!AQ32","v":0},{"$f":"+'INPUT DATA'!AR32","v":0},{"$f":"+'INPUT DATA'!AS32","v":0},{"$f":"+'INPUT DATA'!AT32","v":0},{"$f":"+'INPUT DATA'!AU32","v":0},{"$f":"+'INPUT DATA'!AV32","v":0},{"$f":"+'INPUT DATA'!AW32","v":0},{"$f":"+'INPUT DATA'!AX32","v":0},{"$f":"+'INPUT DATA'!AY32","v":0},{"$f":"+'INPUT DATA'!AZ32","v":0},{"$f":"+'INPUT DATA'!BA32","v":0},{"$f":"+'INPUT DATA'!BB32","v":0},{"$f":"+'INPUT DATA'!BC32","v":0},{"$f":"+'INPUT DATA'!BD32","v":0},{"$f":"+'INPUT DATA'!BE32","v":0},{"$f":"+'INPUT DATA'!BF32","v":0},{"$f":"+'INPUT DATA'!BG32","v":0},{"$f":"+'INPUT DATA'!BH32","v":0},{"$f":"+'INPUT DATA'!BI32","v":0},{"$f":"+'INPUT DATA'!BJ32","v":0},{"$f":"+'INPUT DATA'!BK32","v":0},{"$f":"+'INPUT DATA'!BL32","v":0},{"$f":"+'INPUT DATA'!BM32","v":0},{"$f":"+'INPUT DATA'!BN32","v":0},{"$f":"+'INPUT DATA'!BO32","v":0},{"$f":"+'INPUT DATA'!BP32","v":0},{"$f":"+'INPUT DATA'!BQ32","v":0},{"$f":"+'INPUT DATA'!BR32","v":0},{"$f":"+'INPUT DATA'!BS32","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I121+I125+I126+I127","v":47234.601205331419},51760.7501371986,38785.320745552002,38866.314063966485,43153.221857197146,44108.152359289881,45580.817245344391,46550.860028357667,51137.001940624607,53083.870078414489,48919.695583490378,25168.789961166967,25306.407676115963,28493.946427333987,30476.294227136539,32340.250057911653,44360.272229418406,56979.153926459025,32487.092014271122,9902.9310141811602,8752.1756090002309,10150.700100673546,9899.2297624176736,10788.952304059849,10412.997478029396,10443.043871228345,3358.3618903375905,686.98569086879979,711.23801512657633,735.65907356770754,761.17228787115369,114.34167347042842,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ121+AZ125+AZ126+AZ127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K34","v":-3337.8648960731175},{"$f":"+'INPUT DATA'!L34","v":-3068.2534991162897},{"$f":"+'INPUT DATA'!M34","v":-2632.1327248413531},{"$f":"+'INPUT DATA'!N34","v":-3365.1914551876921},{"$f":"+'INPUT DATA'!O34","v":-2897.3199262138055},{"$f":"+'INPUT DATA'!P34","v":-3169.0309458694655},{"$f":"+'INPUT DATA'!Q34","v":-3753.9464048942395},{"$f":"+'INPUT DATA'!R34","v":-4335.0902424596688},{"$f":"+'INPUT DATA'!S34","v":-4212.9979472205323},{"$f":"+'INPUT DATA'!T34","v":-4325.2875360999769},{"$f":"+'INPUT DATA'!U34","v":-4291.8805973145054},{"$f":"+'INPUT DATA'!V34","v":-4605.8236512125886},{"$f":"+'INPUT DATA'!W34","v":-1910.6266751185026},{"$f":"+'INPUT DATA'!X34","v":-1893.6508602712884},{"$f":"+'INPUT DATA'!Y34","v":-1828.0328230109244},{"$f":"+'INPUT DATA'!Z34","v":-1997.8644435896781},{"$f":"+'INPUT DATA'!AA34","v":-1918.0642753713914},{"$f":"+'INPUT DATA'!AB34","v":-2068.3228637592974},{"$f":"+'INPUT DATA'!AC34","v":-2098.5889838857497},{"$f":"+'INPUT DATA'!AD34","v":-2033.4987130282168},{"$f":"+'INPUT DATA'!AE34","v":-2097.8366668966905},{"$f":"+'INPUT DATA'!AF34","v":-2140.4210485986614},{"$f":"+'INPUT DATA'!AG34","v":-2146.8097559775756},{"$f":"+'INPUT DATA'!AH34","v":-2297.7594867870434},{"$f":"+'INPUT DATA'!AI34","v":-2257.9288774918145},{"$f":"+'INPUT DATA'!AJ34","v":-2214.1687449961587},{"$f":"+'INPUT DATA'!AK34","v":-741.85855008851718},{"$f":"+'INPUT DATA'!AL34","v":-116.25458858548863},{"$f":"+'INPUT DATA'!AM34","v":-121.60059220226981},{"$f":"+'INPUT DATA'!AN34","v":-127.04769335496306},{"$f":"+'INPUT DATA'!AO34","v":-132.68976694190133},{"$f":"+'INPUT DATA'!AP34","v":-35.557260528586575},{"$f":"+'INPUT DATA'!AQ34","v":0},{"$f":"+'INPUT DATA'!AR34","v":0},{"$f":"+'INPUT DATA'!AS34","v":0},{"$f":"+'INPUT DATA'!AT34","v":0},{"$f":"+'INPUT DATA'!AU34","v":0},{"$f":"+'INPUT DATA'!AV34","v":0},{"$f":"+'INPUT DATA'!AW34","v":0},{"$f":"+'INPUT DATA'!AX34","v":0},{"$f":"+'INPUT DATA'!AY34","v":0},{"$f":"+'INPUT DATA'!AZ34","v":0},{"$f":"+'INPUT DATA'!BA34","v":0},{"$f":"+'INPUT DATA'!BB34","v":0},{"$f":"+'INPUT DATA'!BC34","v":0},{"$f":"+'INPUT DATA'!BD34","v":0},{"$f":"+'INPUT DATA'!BE34","v":0},{"$f":"+'INPUT DATA'!BF34","v":0},{"$f":"+'INPUT DATA'!BG34","v":0},{"$f":"+'INPUT DATA'!BH34","v":0},{"$f":"+'INPUT DATA'!BI34","v":0},{"$f":"+'INPUT DATA'!BJ34","v":0},{"$f":"+'INPUT DATA'!BK34","v":0},{"$f":"+'INPUT DATA'!BL34","v":0},{"$f":"+'INPUT DATA'!BM34","v":0},{"$f":"+'INPUT DATA'!BN34","v":0},{"$f":"+'INPUT DATA'!BO34","v":0},{"$f":"+'INPUT DATA'!BP34","v":0},{"$f":"+'INPUT DATA'!BQ34","v":0},{"$f":"+'INPUT DATA'!BR34","v":0},{"$f":"+'INPUT DATA'!BS34","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I128+I129","v":43896.736309258304},48692.49663808231,36153.188020710651,35501.122608778795,40255.901930983338,40939.121413420413,41826.870840450152,42215.769785897995,46924.003993404076,48758.582542314514,44627.814986175872,20562.96630995438,23395.78100099746,26600.295567062698,28648.261404125617,30342.385614321975,42442.207954047015,54910.831062699726,30388.503030385371,7869.4323011529432,6654.3389421035408,8010.2790520748849,7752.4200064400975,8491.1928172728058,8155.068600537581,8228.8751262321857,2616.5033402490735,570.7311022833112,589.63742292430652,608.61138021274451,628.48252092925236,78.78441294184185,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ128+AZ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K36","v":-17867.872845115297},{"$f":"+'INPUT DATA'!L36","v":-25274.428750475283},{"$f":"+'INPUT DATA'!M36","v":26030.984915177869},{"$f":"+'INPUT DATA'!N36","v":-21585.373647357261},{"$f":"+'INPUT DATA'!O36","v":-20400.079090604875},{"$f":"+'INPUT DATA'!P36","v":-26328.963422449782},{"$f":"+'INPUT DATA'!Q36","v":-24014.76703541664},{"$f":"+'INPUT DATA'!R36","v":-23839.850042554019},{"$f":"+'INPUT DATA'!S36","v":-8500.057867749656},{"$f":"+'INPUT DATA'!T36","v":-1469.4911710885046},{"$f":"+'INPUT DATA'!U36","v":-1689.8853966354327},{"$f":"+'INPUT DATA'!V36","v":-2057.2036551985962},{"$f":"+'INPUT DATA'!W36","v":-2364.4480861483253},{"$f":"+'INPUT DATA'!X36","v":-2485.003637203296},{"$f":"+'INPUT DATA'!Y36","v":-2708.6729699130769},{"$f":"+'INPUT DATA'!Z36","v":-2988.9053179584712},{"$f":"+'INPUT DATA'!AA36","v":-3413.0861312066713},{"$f":"+'INPUT DATA'!AB36","v":-3678.2651087273521},{"$f":"+'INPUT DATA'!AC36","v":-3952.7227545536471},{"$f":"+'INPUT DATA'!AD36","v":-4077.1093862442817},{"$f":"+'INPUT DATA'!AE36","v":-4342.6966865574823},{"$f":"+'INPUT DATA'!AF36","v":-4966.2273079064444},{"$f":"+'INPUT DATA'!AG36","v":-5396.5757668219439},{"$f":"+'INPUT DATA'!AH36","v":-3778.6518684913231},{"$f":"+'INPUT DATA'!AI36","v":-971.20462532271404},{"$f":"+'INPUT DATA'!AJ36","v":0},{"$f":"+'INPUT DATA'!AK36","v":12.405090000000003},{"$f":"+'INPUT DATA'!AL36","v":0},{"$f":"+'INPUT DATA'!AM36","v":0},{"$f":"+'INPUT DATA'!AN36","v":0},{"$f":"+'INPUT DATA'!AO36","v":0},{"$f":"+'INPUT DATA'!AP36","v":0},{"$f":"+'INPUT DATA'!AQ36","v":0},{"$f":"+'INPUT DATA'!AR36","v":0},{"$f":"+'INPUT DATA'!AS36","v":0},{"$f":"+'INPUT DATA'!AT36","v":0},{"$f":"+'INPUT DATA'!AU36","v":0},{"$f":"+'INPUT DATA'!AV36","v":0},{"$f":"+'INPUT DATA'!AW36","v":0},{"$f":"+'INPUT DATA'!AX36","v":0},{"$f":"+'INPUT DATA'!AY36","v":0},{"$f":"+'INPUT DATA'!AZ36","v":0},{"$f":"+'INPUT DATA'!BA36","v":0},{"$f":"+'INPUT DATA'!BB36","v":0},{"$f":"+'INPUT DATA'!BC36","v":0},{"$f":"+'INPUT DATA'!BD36","v":0},{"$f":"+'INPUT DATA'!BE36","v":0},{"$f":"+'INPUT DATA'!BF36","v":0},{"$f":"+'INPUT DATA'!BG36","v":0},{"$f":"+'INPUT DATA'!BH36","v":0},{"$f":"+'INPUT DATA'!BI36","v":0},{"$f":"+'INPUT DATA'!BJ36","v":0},{"$f":"+'INPUT DATA'!BK36","v":0},{"$f":"+'INPUT DATA'!BL36","v":0},{"$f":"+'INPUT DATA'!BM36","v":0},{"$f":"+'INPUT DATA'!BN36","v":0},{"$f":"+'INPUT DATA'!BO36","v":0},{"$f":"+'INPUT DATA'!BP36","v":0},{"$f":"+'INPUT DATA'!BQ36","v":0},{"$f":"+'INPUT DATA'!BR36","v":0},{"$f":"+'INPUT DATA'!BS36","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K37","v":-8905.1738657568549},{"$f":"+'INPUT DATA'!L37","v":-8047.8910084753134},{"$f":"+'INPUT DATA'!M37","v":-6337.1023573125703},{"$f":"+'INPUT DATA'!N37","v":-8193.2099498276348},{"$f":"+'INPUT DATA'!O37","v":-7033.2405546711552},{"$f":"+'INPUT DATA'!P37","v":-6039.7104005758156},{"$f":"+'INPUT DATA'!Q37","v":-4890.9661430108308},{"$f":"+'INPUT DATA'!R37","v":-3682.2097312867163},{"$f":"+'INPUT DATA'!S37","v":-2766.0132650295759},{"$f":"+'INPUT DATA'!T37","v":-2326.8400690532385},{"$f":"+'INPUT DATA'!U37","v":-2160.3405371220751},{"$f":"+'INPUT DATA'!V37","v":-2329.5402404332053},{"$f":"+'INPUT DATA'!W37","v":-2433.4332022913268},{"$f":"+'INPUT DATA'!X37","v":-2313.1232085287461},{"$f":"+'INPUT DATA'!Y37","v":-2174.8974959883649},{"$f":"+'INPUT DATA'!Z37","v":-2041.6361611813973},{"$f":"+'INPUT DATA'!AA37","v":-1881.2917342567087},{"$f":"+'INPUT DATA'!AB37","v":-1718.6530100393159},{"$f":"+'INPUT DATA'!AC37","v":-1515.775786925172},{"$f":"+'INPUT DATA'!AD37","v":-1324.6072400108733},{"$f":"+'INPUT DATA'!AE37","v":-1094.8696861240917},{"$f":"+'INPUT DATA'!AF37","v":-905.40942369210541},{"$f":"+'INPUT DATA'!AG37","v":-651.12700434674377},{"$f":"+'INPUT DATA'!AH37","v":-396.07257193419247},{"$f":"+'INPUT DATA'!AI37","v":-31.924870232997769},{"$f":"+'INPUT DATA'!AJ37","v":0},{"$f":"+'INPUT DATA'!AK37","v":0},{"$f":"+'INPUT DATA'!AL37","v":0},{"$f":"+'INPUT DATA'!AM37","v":0},{"$f":"+'INPUT DATA'!AN37","v":0},{"$f":"+'INPUT DATA'!AO37","v":0},{"$f":"+'INPUT DATA'!AP37","v":0},{"$f":"+'INPUT DATA'!AQ37","v":0},{"$f":"+'INPUT DATA'!AR37","v":0},{"$f":"+'INPUT DATA'!AS37","v":0},{"$f":"+'INPUT DATA'!AT37","v":0},{"$f":"+'INPUT DATA'!AU37","v":0},{"$f":"+'INPUT DATA'!AV37","v":0},{"$f":"+'INPUT DATA'!AW37","v":0},{"$f":"+'INPUT DATA'!AX37","v":0},{"$f":"+'INPUT DATA'!AY37","v":0},{"$f":"+'INPUT DATA'!AZ37","v":0},{"$f":"+'INPUT DATA'!BA37","v":0},{"$f":"+'INPUT DATA'!BB37","v":0},{"$f":"+'INPUT DATA'!BC37","v":0},{"$f":"+'INPUT DATA'!BD37","v":0},{"$f":"+'INPUT DATA'!BE37","v":0},{"$f":"+'INPUT DATA'!BF37","v":0},{"$f":"+'INPUT DATA'!BG37","v":0},{"$f":"+'INPUT DATA'!BH37","v":0},{"$f":"+'INPUT DATA'!BI37","v":0},{"$f":"+'INPUT DATA'!BJ37","v":0},{"$f":"+'INPUT DATA'!BK37","v":0},{"$f":"+'INPUT DATA'!BL37","v":0},{"$f":"+'INPUT DATA'!BM37","v":0},{"$f":"+'INPUT DATA'!BN37","v":0},{"$f":"+'INPUT DATA'!BO37","v":0},{"$f":"+'INPUT DATA'!BP37","v":0},{"$f":"+'INPUT DATA'!BQ37","v":0},{"$f":"+'INPUT DATA'!BR37","v":0},{"$f":"+'INPUT DATA'!BS37","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I130+I131+I132","v":17123.689598386154},15370.176879131714,55847.070578575949,5722.539011593899,12822.582285707307,8570.4475903948151,12921.13766202268,14693.710012057261,35657.932860624838,44962.251302172772,40777.589052418363,16176.222414322579,18597.89971255781,21802.168721330658,23764.690938224176,25311.844135182109,37147.830088583636,49513.912943933057,24920.00448890655,2467.7156748977882,1216.7725694219669,2138.642320476335,1704.7172352714097,4316.4683768472905,7151.9391049818687,8228.8751262321857,2628.9084302490737,570.7311022833112,589.63742292430652,608.61138021274451,628.48252092925236,78.78441294184185,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ130+AZ131+AZ132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K39","v":-23915.777754799255},{"$f":"+'INPUT DATA'!L39","v":-14710.492482288946},{"$f":"+'INPUT DATA'!M39","v":-6533.9603360575093},{"$f":"+'INPUT DATA'!N39","v":-52034.196838856384},{"$f":"+'INPUT DATA'!O39","v":-11439.143634132826},{"$f":"+'INPUT DATA'!P39","v":-12131.707608665118},{"$f":"+'INPUT DATA'!Q39","v":-12919.280960347882},{"$f":"+'INPUT DATA'!R39","v":-14565.968092726838},{"$f":"+'INPUT DATA'!S39","v":-28079.077975608347},{"$f":"+'INPUT DATA'!T39","v":-41850.843851597296},{"$f":"+'INPUT DATA'!U39","v":-42592.612111102731},{"$f":"+'INPUT DATA'!V39","v":-28645.570788676818},{"$f":"+'INPUT DATA'!W39","v":-18597.899712557817},{"$f":"+'INPUT DATA'!X39","v":-21802.168721330658},{"$f":"+'INPUT DATA'!Y39","v":-23764.690938224172},{"$f":"+'INPUT DATA'!Z39","v":-25311.844135182102},{"$f":"+'INPUT DATA'!AA39","v":-37147.830088583651},{"$f":"+'INPUT DATA'!AB39","v":-49513.912943933057},{"$f":"+'INPUT DATA'!AC39","v":-24920.004488906558},{"$f":"+'INPUT DATA'!AD39","v":-2467.7156748977882},{"$f":"+'INPUT DATA'!AE39","v":-1216.7725694219655},{"$f":"+'INPUT DATA'!AF39","v":-2138.6423204763341},{"$f":"+'INPUT DATA'!AG39","v":-1704.717235271411},{"$f":"+'INPUT DATA'!AH39","v":-4316.4683768472896},{"$f":"+'INPUT DATA'!AI39","v":-7127.3791466929133},{"$f":"+'INPUT DATA'!AJ39","v":-8253.4350622221991},{"$f":"+'INPUT DATA'!AK39","v":-4628.9084302490737},{"$f":"+'INPUT DATA'!AL39","v":-570.7311022833112},{"$f":"+'INPUT DATA'!AM39","v":-589.63742292430663},{"$f":"+'INPUT DATA'!AN39","v":-608.61138021274462},{"$f":"+'INPUT DATA'!AO39","v":-628.48252092925247},{"$f":"+'INPUT DATA'!AP39","v":-78.784412941841822},{"$f":"+'INPUT DATA'!AQ39","v":0},{"$f":"+'INPUT DATA'!AR39","v":0},{"$f":"+'INPUT DATA'!AS39","v":0},{"$f":"+'INPUT DATA'!AT39","v":0},{"$f":"+'INPUT DATA'!AU39","v":0},{"$f":"+'INPUT DATA'!AV39","v":0},{"$f":"+'INPUT DATA'!AW39","v":0},{"$f":"+'INPUT DATA'!AX39","v":0},{"$f":"+'INPUT DATA'!AY39","v":0},{"$f":"+'INPUT DATA'!AZ39","v":0},{"$f":"+'INPUT DATA'!BA39","v":0},{"$f":"+'INPUT DATA'!BB39","v":0},{"$f":"+'INPUT DATA'!BC39","v":0},{"$f":"+'INPUT DATA'!BD39","v":0},{"$f":"+'INPUT DATA'!BE39","v":0},{"$f":"+'INPUT DATA'!BF39","v":0},{"$f":"+'INPUT DATA'!BG39","v":0},{"$f":"+'INPUT DATA'!BH39","v":0},{"$f":"+'INPUT DATA'!BI39","v":0},{"$f":"+'INPUT DATA'!BJ39","v":0},{"$f":"+'INPUT DATA'!BK39","v":0},{"$f":"+'INPUT DATA'!BL39","v":0},{"$f":"+'INPUT DATA'!BM39","v":0},{"$f":"+'INPUT DATA'!BN39","v":0},{"$f":"+'INPUT DATA'!BO39","v":0},{"$f":"+'INPUT DATA'!BP39","v":0},{"$f":"+'INPUT DATA'!BQ39","v":0},{"$f":"+'INPUT DATA'!BR39","v":0},{"$f":"+'INPUT DATA'!BS39","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K40","v":700},{"$f":"+'INPUT DATA'!L40","v":2.3496136010159316E-4},{"$f":"+'INPUT DATA'!M40","v":0},{"$f":"+'INPUT DATA'!N40","v":0},{"$f":"+'INPUT DATA'!O40","v":0},{"$f":"+'INPUT DATA'!P40","v":0},{"$f":"+'INPUT DATA'!Q40","v":2.6357915303698576E-4},{"$f":"+'INPUT DATA'!R40","v":2.7384278187270183E-4},{"$f":"+'INPUT DATA'!S40","v":0},{"$f":"+'INPUT DATA'!T40","v":0},{"$f":"+'INPUT DATA'!U40","v":0},{"$f":"+'INPUT DATA'!V40","v":0},{"$f":"+'INPUT DATA'!W40","v":-3.5527136788005009E-12},{"$f":"+'INPUT DATA'!X40","v":0},{"$f":"+'INPUT DATA'!Y40","v":0},{"$f":"+'INPUT DATA'!Z40","v":0},{"$f":"+'INPUT DATA'!AA40","v":0},{"$f":"+'INPUT DATA'!AB40","v":0},{"$f":"+'INPUT DATA'!AC40","v":0},{"$f":"+'INPUT DATA'!AD40","v":0},{"$f":"+'INPUT DATA'!AE40","v":0},{"$f":"+'INPUT DATA'!AF40","v":0},{"$f":"+'INPUT DATA'!AG40","v":0},{"$f":"+'INPUT DATA'!AH40","v":0},{"$f":"+'INPUT DATA'!AI40","v":0},{"$f":"+'INPUT DATA'!AJ40","v":0},{"$f":"+'INPUT DATA'!AK40","v":0},{"$f":"+'INPUT DATA'!AL40","v":0},{"$f":"+'INPUT DATA'!AM40","v":0},{"$f":"+'INPUT DATA'!AN40","v":0},{"$f":"+'INPUT DATA'!AO40","v":0},{"$f":"+'INPUT DATA'!AP40","v":0},{"$f":"+'INPUT DATA'!AQ40","v":0},{"$f":"+'INPUT DATA'!AR40","v":0},{"$f":"+'INPUT DATA'!AS40","v":0},{"$f":"+'INPUT DATA'!AT40","v":0},{"$f":"+'INPUT DATA'!AU40","v":0},{"$f":"+'INPUT DATA'!AV40","v":0},{"$f":"+'INPUT DATA'!AW40","v":0},{"$f":"+'INPUT DATA'!AX40","v":0},{"$f":"+'INPUT DATA'!AY40","v":0},{"$f":"+'INPUT DATA'!AZ40","v":0},{"$f":"+'INPUT DATA'!BA40","v":0},{"$f":"+'INPUT DATA'!BB40","v":0},{"$f":"+'INPUT DATA'!BC40","v":0},{"$f":"+'INPUT DATA'!BD40","v":0},{"$f":"+'INPUT DATA'!BE40","v":0},{"$f":"+'INPUT DATA'!BF40","v":0},{"$f":"+'INPUT DATA'!BG40","v":0},{"$f":"+'INPUT DATA'!BH40","v":0},{"$f":"+'INPUT DATA'!BI40","v":0},{"$f":"+'INPUT DATA'!BJ40","v":0},{"$f":"+'INPUT DATA'!BK40","v":0},{"$f":"+'INPUT DATA'!BL40","v":0},{"$f":"+'INPUT DATA'!BM40","v":0},{"$f":"+'INPUT DATA'!BN40","v":0},{"$f":"+'INPUT DATA'!BO40","v":0},{"$f":"+'INPUT DATA'!BP40","v":0},{"$f":"+'INPUT DATA'!BQ40","v":0},{"$f":"+'INPUT DATA'!BR40","v":0},{"$f":"+'INPUT DATA'!BS40","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I133+I134+I135","v":-6092.0881564131014},659.68463180412755,49313.110242518436,-46311.657827262483,1383.4386515744809,-3561.2600182703027,1.8569652539514241,127.74219317320498,7578.8548850164916,3111.4074505754761,-1815.0230586843682,-12469.348374354238,-1.0828671292983927E-11,0,3.637978807091713E-12,7.2759576141834259E-12,-1.4551915228366852E-11,0,-7.2759576141834259E-12,0,1.3642420526593924E-12,9.0949470177292824E-13,-1.3642420526593924E-12,9.0949470177292824E-13,24.559958288955386,-24.5599359900134,-2000,0,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,2.8421709430404007E-14,{"$f":"+AO133+AO134+AO135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J42","v":10073.282392769401},{"$f":"+I136+H137","v":3981.1942363562994},4640.8788681604274,53953.989110678864,7642.3312834163808,9025.7699349908617,5464.509916720559,5466.3668819745108,5594.1090751477159,13172.963960164208,16284.371410739685,14469.348352055316,1999.999977701078,1999.9999777010671,1999.9999777010671,1999.9999777010707,1999.999977701078,1999.9999777010635,1999.9999777010635,1999.9999777010562,1999.9999777010562,1999.9999777010576,1999.9999777010585,1999.9999777010571,1999.999977701058,2024.5599359900134,2000,0,0,-1.1368683772161603E-13,-2.2737367544323206E-13,-3.4106051316484809E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,{"$f":"+AZ136+AY137","v":-3.1263880373444408E-13},{"$f":"+BA136+AZ137","v":-3.1263880373444408E-13},{"$f":"+BB136+BA137","v":-3.1263880373444408E-13},{"$f":"+BC136+BB137","v":-3.1263880373444408E-13},{"$f":"+BD136+BC137","v":-3.1263880373444408E-13},{"$f":"+BE136+BD137","v":-3.1263880373444408E-13},{"$f":"+BF136+BE137","v":-3.1263880373444408E-13},{"$f":"+BG136+BF137","v":-3.1263880373444408E-13},{"$f":"+BH136+BG137","v":-3.1263880373444408E-13},{"$f":"+BI136+BH137","v":-3.1263880373444408E-13},{"$f":"+BJ136+BI137","v":-3.1263880373444408E-13},{"$f":"+BK136+BJ137","v":-3.1263880373444408E-13},{"$f":"+BL136+BK137","v":-3.1263880373444408E-13},{"$f":"+BM136+BL137","v":-3.1263880373444408E-13},{"$f":"+BN136+BM137","v":-3.1263880373444408E-13},{"$f":"+BO136+BN137","v":-3.1263880373444408E-13},{"$f":"+BP136+BO137","v":-3.1263880373444408E-13},{"$f":"+BQ136+BP137","v":-3.1263880373444408E-13}]
[]
[]
[]
[]
[1,null,"Colombia"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C142&\" - [000' EUR]\"","v":"Cash Flow Colombia - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I147+I148+I149","v":497731.60239587852},581408.27542758244,570094.59814943012,686997.02678675763,826584.92375526659,610366.60444403521,786575.35677238135,781076.2611350459,826335.06867568567,710152.74946960458,495136.0788037224,537335.13312896865,599262.80888340727,506485.88349900645,545117.69158885907,539796.46604285669,433452.94923819974,251479.33349280048,264036.18640593009,234734.23749743804,187940.54329994891,113508.09251982553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ147+AZ148+AZ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K52","v":326851.41835332476},{"$f":"+'INPUT DATA'!L52","v":359488.15404954471},{"$f":"+'INPUT DATA'!M52","v":397899.4468760193},{"$f":"+'INPUT DATA'!N52","v":504412.12402292783},{"$f":"+'INPUT DATA'!O52","v":623111.88335547724},{"$f":"+'INPUT DATA'!P52","v":447085.57828787813},{"$f":"+'INPUT DATA'!Q52","v":617252.31752455584},{"$f":"+'INPUT DATA'!R52","v":600577.88241962541},{"$f":"+'INPUT DATA'!S52","v":617214.35546071175},{"$f":"+'INPUT DATA'!T52","v":441603.87855471572},{"$f":"+'INPUT DATA'!U52","v":293062.25122909021},{"$f":"+'INPUT DATA'!V52","v":323246.73405020445},{"$f":"+'INPUT DATA'!W52","v":373320.97724199458},{"$f":"+'INPUT DATA'!X52","v":234628.20456249075},{"$f":"+'INPUT DATA'!Y52","v":259304.26350969041},{"$f":"+'INPUT DATA'!Z52","v":253956.18203855795},{"$f":"+'INPUT DATA'!AA52","v":212893.50659810859},{"$f":"+'INPUT DATA'!AB52","v":55147.727596585639},{"$f":"+'INPUT DATA'!AC52","v":57679.43787317814},{"$f":"+'INPUT DATA'!AD52","v":30099.690041309535},{"$f":"+'INPUT DATA'!AE52","v":0},{"$f":"+'INPUT DATA'!AF52","v":0},{"$f":"+'INPUT DATA'!AG52","v":0},{"$f":"+'INPUT DATA'!AH52","v":0},{"$f":"+'INPUT DATA'!AI52","v":0},{"$f":"+'INPUT DATA'!AJ52","v":0},{"$f":"+'INPUT DATA'!AK52","v":0},{"$f":"+'INPUT DATA'!AL52","v":0},{"$f":"+'INPUT DATA'!AM52","v":0},{"$f":"+'INPUT DATA'!AN52","v":0},{"$f":"+'INPUT DATA'!AO52","v":0},{"$f":"+'INPUT DATA'!AP52","v":0},{"$f":"+'INPUT DATA'!AQ52","v":0},{"$f":"+'INPUT DATA'!AR52","v":0},{"$f":"+'INPUT DATA'!AS52","v":0},{"$f":"+'INPUT DATA'!AT52","v":0},{"$f":"+'INPUT DATA'!AU52","v":0},{"$f":"+'INPUT DATA'!AV52","v":0},{"$f":"+'INPUT DATA'!AW52","v":0},{"$f":"+'INPUT DATA'!AX52","v":0},{"$f":"+'INPUT DATA'!AY52","v":0},{"$f":"+'INPUT DATA'!AZ52","v":0},{"$f":"+'INPUT DATA'!BA52","v":0},{"$f":"+'INPUT DATA'!BB52","v":0},{"$f":"+'INPUT DATA'!BC52","v":0},{"$f":"+'INPUT DATA'!BD52","v":0},{"$f":"+'INPUT DATA'!BE52","v":0},{"$f":"+'INPUT DATA'!BF52","v":0},{"$f":"+'INPUT DATA'!BG52","v":0},{"$f":"+'INPUT DATA'!BH52","v":0},{"$f":"+'INPUT DATA'!BI52","v":0},{"$f":"+'INPUT DATA'!BJ52","v":0},{"$f":"+'INPUT DATA'!BK52","v":0},{"$f":"+'INPUT DATA'!BL52","v":0},{"$f":"+'INPUT DATA'!BM52","v":0},{"$f":"+'INPUT DATA'!BN52","v":0},{"$f":"+'INPUT DATA'!BO52","v":0},{"$f":"+'INPUT DATA'!BP52","v":0},{"$f":"+'INPUT DATA'!BQ52","v":0},{"$f":"+'INPUT DATA'!BR52","v":0},{"$f":"+'INPUT DATA'!BS52","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K53","v":115733.87274189133},{"$f":"+'INPUT DATA'!L53","v":88590.620119607425},{"$f":"+'INPUT DATA'!M53","v":93645.815544040874},{"$f":"+'INPUT DATA'!N53","v":99398.951469793828},{"$f":"+'INPUT DATA'!O53","v":125581.06853380524},{"$f":"+'INPUT DATA'!P53","v":80186.015848231269},{"$f":"+'INPUT DATA'!Q53","v":83818.767123109079},{"$f":"+'INPUT DATA'!R53","v":89173.990855667435},{"$f":"+'INPUT DATA'!S53","v":112178.93978605712},{"$f":"+'INPUT DATA'!T53","v":165487.52048386302},{"$f":"+'INPUT DATA'!U53","v":92393.20077691917},{"$f":"+'INPUT DATA'!V53","v":97014.025675228215},{"$f":"+'INPUT DATA'!W53","v":101878.67921408173},{"$f":"+'INPUT DATA'!X53","v":140440.06459524357},{"$f":"+'INPUT DATA'!Y53","v":146813.80237141222},{"$f":"+'INPUT DATA'!Z53","v":138680.19240560598},{"$f":"+'INPUT DATA'!AA53","v":65882.455645304566},{"$f":"+'INPUT DATA'!AB53","v":33722.765522255213},{"$f":"+'INPUT DATA'!AC53","v":35557.360546641168},{"$f":"+'INPUT DATA'!AD53","v":25035.493071137604},{"$f":"+'INPUT DATA'!AE53","v":0},{"$f":"+'INPUT DATA'!AF53","v":0},{"$f":"+'INPUT DATA'!AG53","v":0},{"$f":"+'INPUT DATA'!AH53","v":0},{"$f":"+'INPUT DATA'!AI53","v":0},{"$f":"+'INPUT DATA'!AJ53","v":0},{"$f":"+'INPUT DATA'!AK53","v":0},{"$f":"+'INPUT DATA'!AL53","v":0},{"$f":"+'INPUT DATA'!AM53","v":0},{"$f":"+'INPUT DATA'!AN53","v":0},{"$f":"+'INPUT DATA'!AO53","v":0},{"$f":"+'INPUT DATA'!AP53","v":0},{"$f":"+'INPUT DATA'!AQ53","v":0},{"$f":"+'INPUT DATA'!AR53","v":0},{"$f":"+'INPUT DATA'!AS53","v":0},{"$f":"+'INPUT DATA'!AT53","v":0},{"$f":"+'INPUT DATA'!AU53","v":0},{"$f":"+'INPUT DATA'!AV53","v":0},{"$f":"+'INPUT DATA'!AW53","v":0},{"$f":"+'INPUT DATA'!AX53","v":0},{"$f":"+'INPUT DATA'!AY53","v":0},{"$f":"+'INPUT DATA'!AZ53","v":0},{"$f":"+'INPUT DATA'!BA53","v":0},{"$f":"+'INPUT DATA'!BB53","v":0},{"$f":"+'INPUT DATA'!BC53","v":0},{"$f":"+'INPUT DATA'!BD53","v":0},{"$f":"+'INPUT DATA'!BE53","v":0},{"$f":"+'INPUT DATA'!BF53","v":0},{"$f":"+'INPUT DATA'!BG53","v":0},{"$f":"+'INPUT DATA'!BH53","v":0},{"$f":"+'INPUT DATA'!BI53","v":0},{"$f":"+'INPUT DATA'!BJ53","v":0},{"$f":"+'INPUT DATA'!BK53","v":0},{"$f":"+'INPUT DATA'!BL53","v":0},{"$f":"+'INPUT DATA'!BM53","v":0},{"$f":"+'INPUT DATA'!BN53","v":0},{"$f":"+'INPUT DATA'!BO53","v":0},{"$f":"+'INPUT DATA'!BP53","v":0},{"$f":"+'INPUT DATA'!BQ53","v":0},{"$f":"+'INPUT DATA'!BR53","v":0},{"$f":"+'INPUT DATA'!BS53","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K54","v":55146.311300662455},{"$f":"+'INPUT DATA'!L54","v":133329.50125843036},{"$f":"+'INPUT DATA'!M54","v":78549.335729369981},{"$f":"+'INPUT DATA'!N54","v":83185.951294036},{"$f":"+'INPUT DATA'!O54","v":77891.971865984146},{"$f":"+'INPUT DATA'!P54","v":83095.010307925826},{"$f":"+'INPUT DATA'!Q54","v":85504.272124716401},{"$f":"+'INPUT DATA'!R54","v":91324.387859753071},{"$f":"+'INPUT DATA'!S54","v":96941.773428916786},{"$f":"+'INPUT DATA'!T54","v":103061.35043102587},{"$f":"+'INPUT DATA'!U54","v":109680.62679771302},{"$f":"+'INPUT DATA'!V54","v":117074.373403536},{"$f":"+'INPUT DATA'!W54","v":124063.15242733095},{"$f":"+'INPUT DATA'!X54","v":131417.6143412721},{"$f":"+'INPUT DATA'!Y54","v":138999.62570775644},{"$f":"+'INPUT DATA'!Z54","v":147160.09159869276},{"$f":"+'INPUT DATA'!AA54","v":154676.98699478662},{"$f":"+'INPUT DATA'!AB54","v":162608.84037395963},{"$f":"+'INPUT DATA'!AC54","v":170799.38798611079},{"$f":"+'INPUT DATA'!AD54","v":179599.05438499089},{"$f":"+'INPUT DATA'!AE54","v":187940.54329994891},{"$f":"+'INPUT DATA'!AF54","v":113508.09251982553},{"$f":"+'INPUT DATA'!AG54","v":0},{"$f":"+'INPUT DATA'!AH54","v":0},{"$f":"+'INPUT DATA'!AI54","v":0},{"$f":"+'INPUT DATA'!AJ54","v":0},{"$f":"+'INPUT DATA'!AK54","v":0},{"$f":"+'INPUT DATA'!AL54","v":0},{"$f":"+'INPUT DATA'!AM54","v":0},{"$f":"+'INPUT DATA'!AN54","v":0},{"$f":"+'INPUT DATA'!AO54","v":0},{"$f":"+'INPUT DATA'!AP54","v":0},{"$f":"+'INPUT DATA'!AQ54","v":0},{"$f":"+'INPUT DATA'!AR54","v":0},{"$f":"+'INPUT DATA'!AS54","v":0},{"$f":"+'INPUT DATA'!AT54","v":0},{"$f":"+'INPUT DATA'!AU54","v":0},{"$f":"+'INPUT DATA'!AV54","v":0},{"$f":"+'INPUT DATA'!AW54","v":0},{"$f":"+'INPUT DATA'!AX54","v":0},{"$f":"+'INPUT DATA'!AY54","v":0},{"$f":"+'INPUT DATA'!AZ54","v":0},{"$f":"+'INPUT DATA'!BA54","v":0},{"$f":"+'INPUT DATA'!BB54","v":0},{"$f":"+'INPUT DATA'!BC54","v":0},{"$f":"+'INPUT DATA'!BD54","v":0},{"$f":"+'INPUT DATA'!BE54","v":0},{"$f":"+'INPUT DATA'!BF54","v":0},{"$f":"+'INPUT DATA'!BG54","v":0},{"$f":"+'INPUT DATA'!BH54","v":0},{"$f":"+'INPUT DATA'!BI54","v":0},{"$f":"+'INPUT DATA'!BJ54","v":0},{"$f":"+'INPUT DATA'!BK54","v":0},{"$f":"+'INPUT DATA'!BL54","v":0},{"$f":"+'INPUT DATA'!BM54","v":0},{"$f":"+'INPUT DATA'!BN54","v":0},{"$f":"+'INPUT DATA'!BO54","v":0},{"$f":"+'INPUT DATA'!BP54","v":0},{"$f":"+'INPUT DATA'!BQ54","v":0},{"$f":"+'INPUT DATA'!BR54","v":0},{"$f":"+'INPUT DATA'!BS54","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K55","v":-110875.26424200858},{"$f":"+'INPUT DATA'!L55","v":-110017.86439604309},{"$f":"+'INPUT DATA'!M55","v":-101069.22401948152},{"$f":"+'INPUT DATA'!N55","v":-97597.198245721578},{"$f":"+'INPUT DATA'!O55","v":-103233.12254903307},{"$f":"+'INPUT DATA'!P55","v":-93152.944470629474},{"$f":"+'INPUT DATA'!Q55","v":-90167.645855355222},{"$f":"+'INPUT DATA'!R55","v":-92892.328907243631},{"$f":"+'INPUT DATA'!S55","v":-91289.444434501231},{"$f":"+'INPUT DATA'!T55","v":-100458.95039178515},{"$f":"+'INPUT DATA'!U55","v":-97059.956243886438},{"$f":"+'INPUT DATA'!V55","v":-99507.081836561265},{"$f":"+'INPUT DATA'!W55","v":-104132.79652987594},{"$f":"+'INPUT DATA'!X55","v":-89301.07181309865},{"$f":"+'INPUT DATA'!Y55","v":-70780.443745652141},{"$f":"+'INPUT DATA'!Z55","v":-61500.817264939593},{"$f":"+'INPUT DATA'!AA55","v":-79196.119676892093},{"$f":"+'INPUT DATA'!AB55","v":-46155.530427955615},{"$f":"+'INPUT DATA'!AC55","v":-51358.933734323524},{"$f":"+'INPUT DATA'!AD55","v":-42014.554921823525},{"$f":"+'INPUT DATA'!AE55","v":-32519.777361931981},{"$f":"+'INPUT DATA'!AF55","v":-19554.272245431919},{"$f":"+'INPUT DATA'!AG55","v":0},{"$f":"+'INPUT DATA'!AH55","v":0},{"$f":"+'INPUT DATA'!AI55","v":0},{"$f":"+'INPUT DATA'!AJ55","v":0},{"$f":"+'INPUT DATA'!AK55","v":0},{"$f":"+'INPUT DATA'!AL55","v":0},{"$f":"+'INPUT DATA'!AM55","v":0},{"$f":"+'INPUT DATA'!AN55","v":0},{"$f":"+'INPUT DATA'!AO55","v":0},{"$f":"+'INPUT DATA'!AP55","v":0},{"$f":"+'INPUT DATA'!AQ55","v":0},{"$f":"+'INPUT DATA'!AR55","v":0},{"$f":"+'INPUT DATA'!AS55","v":0},{"$f":"+'INPUT DATA'!AT55","v":0},{"$f":"+'INPUT DATA'!AU55","v":0},{"$f":"+'INPUT DATA'!AV55","v":0},{"$f":"+'INPUT DATA'!AW55","v":0},{"$f":"+'INPUT DATA'!AX55","v":0},{"$f":"+'INPUT DATA'!AY55","v":0},{"$f":"+'INPUT DATA'!AZ55","v":0},{"$f":"+'INPUT DATA'!BA55","v":0},{"$f":"+'INPUT DATA'!BB55","v":0},{"$f":"+'INPUT DATA'!BC55","v":0},{"$f":"+'INPUT DATA'!BD55","v":0},{"$f":"+'INPUT DATA'!BE55","v":0},{"$f":"+'INPUT DATA'!BF55","v":0},{"$f":"+'INPUT DATA'!BG55","v":0},{"$f":"+'INPUT DATA'!BH55","v":0},{"$f":"+'INPUT DATA'!BI55","v":0},{"$f":"+'INPUT DATA'!BJ55","v":0},{"$f":"+'INPUT DATA'!BK55","v":0},{"$f":"+'INPUT DATA'!BL55","v":0},{"$f":"+'INPUT DATA'!BM55","v":0},{"$f":"+'INPUT DATA'!BN55","v":0},{"$f":"+'INPUT DATA'!BO55","v":0},{"$f":"+'INPUT DATA'!BP55","v":0},{"$f":"+'INPUT DATA'!BQ55","v":0},{"$f":"+'INPUT DATA'!BR55","v":0},{"$f":"+'INPUT DATA'!BS55","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K56","v":-552192.13246963569},{"$f":"+'INPUT DATA'!L56","v":-389548.41858929815},{"$f":"+'INPUT DATA'!M56","v":-224756.46028179067},{"$f":"+'INPUT DATA'!N56","v":-154090.22052266265},{"$f":"+'INPUT DATA'!O56","v":-21449.343655052304},{"$f":"+'INPUT DATA'!P56","v":-28953.713161734584},{"$f":"+'INPUT DATA'!Q56","v":-16983.515990325501},{"$f":"+'INPUT DATA'!R56","v":-14852.56444774983},{"$f":"+'INPUT DATA'!S56","v":-16506.25071538112},{"$f":"+'INPUT DATA'!T56","v":-21316.56315841453},{"$f":"+'INPUT DATA'!U56","v":-13892.113823236901},{"$f":"+'INPUT DATA'!V56","v":-16357.955960427669},{"$f":"+'INPUT DATA'!W56","v":-25771.470654271019},{"$f":"+'INPUT DATA'!X56","v":-34385.298929464501},{"$f":"+'INPUT DATA'!Y56","v":-30358.097810913991},{"$f":"+'INPUT DATA'!Z56","v":-38279.098125354649},{"$f":"+'INPUT DATA'!AA56","v":-50848.62759834755},{"$f":"+'INPUT DATA'!AB56","v":-10108.368456492959},{"$f":"+'INPUT DATA'!AC56","v":-12902.030640667112},{"$f":"+'INPUT DATA'!AD56","v":-8254.8177311914205},{"$f":"+'INPUT DATA'!AE56","v":-2286.9095422998871},{"$f":"+'INPUT DATA'!AF56","v":-9513.7540331238833},{"$f":"+'INPUT DATA'!AG56","v":0},{"$f":"+'INPUT DATA'!AH56","v":0},{"$f":"+'INPUT DATA'!AI56","v":0},{"$f":"+'INPUT DATA'!AJ56","v":0},{"$f":"+'INPUT DATA'!AK56","v":0},{"$f":"+'INPUT DATA'!AL56","v":0},{"$f":"+'INPUT DATA'!AM56","v":0},{"$f":"+'INPUT DATA'!AN56","v":0},{"$f":"+'INPUT DATA'!AO56","v":0},{"$f":"+'INPUT DATA'!AP56","v":0},{"$f":"+'INPUT DATA'!AQ56","v":0},{"$f":"+'INPUT DATA'!AR56","v":0},{"$f":"+'INPUT DATA'!AS56","v":0},{"$f":"+'INPUT DATA'!AT56","v":0},{"$f":"+'INPUT DATA'!AU56","v":0},{"$f":"+'INPUT DATA'!AV56","v":0},{"$f":"+'INPUT DATA'!AW56","v":0},{"$f":"+'INPUT DATA'!AX56","v":0},{"$f":"+'INPUT DATA'!AY56","v":0},{"$f":"+'INPUT DATA'!AZ56","v":0},{"$f":"+'INPUT DATA'!BA56","v":0},{"$f":"+'INPUT DATA'!BB56","v":0},{"$f":"+'INPUT DATA'!BC56","v":0},{"$f":"+'INPUT DATA'!BD56","v":0},{"$f":"+'INPUT DATA'!BE56","v":0},{"$f":"+'INPUT DATA'!BF56","v":0},{"$f":"+'INPUT DATA'!BG56","v":0},{"$f":"+'INPUT DATA'!BH56","v":0},{"$f":"+'INPUT DATA'!BI56","v":0},{"$f":"+'INPUT DATA'!BJ56","v":0},{"$f":"+'INPUT DATA'!BK56","v":0},{"$f":"+'INPUT DATA'!BL56","v":0},{"$f":"+'INPUT DATA'!BM56","v":0},{"$f":"+'INPUT DATA'!BN56","v":0},{"$f":"+'INPUT DATA'!BO56","v":0},{"$f":"+'INPUT DATA'!BP56","v":0},{"$f":"+'INPUT DATA'!BQ56","v":0},{"$f":"+'INPUT DATA'!BR56","v":0},{"$f":"+'INPUT DATA'!BS56","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K57","v":7367.6940189284269},{"$f":"+'INPUT DATA'!L57","v":-3093.2594984901152},{"$f":"+'INPUT DATA'!M57","v":2550.9562650860767},{"$f":"+'INPUT DATA'!N57","v":-23508.371192735347},{"$f":"+'INPUT DATA'!O57","v":-25555.206445342137},{"$f":"+'INPUT DATA'!P57","v":5127.0262158062469},{"$f":"+'INPUT DATA'!Q57","v":-5916.5883288626119},{"$f":"+'INPUT DATA'!R57","v":3468.7339753781953},{"$f":"+'INPUT DATA'!S57","v":27391.785876847098},{"$f":"+'INPUT DATA'!T57","v":33603.772001158432},{"$f":"+'INPUT DATA'!U57","v":17200.053776388777},{"$f":"+'INPUT DATA'!V57","v":634.34598027033144},{"$f":"+'INPUT DATA'!W57","v":5553.8178623438307},{"$f":"+'INPUT DATA'!X57","v":11631.776106794876},{"$f":"+'INPUT DATA'!Y57","v":-6368.5467721296591},{"$f":"+'INPUT DATA'!Z57","v":20227.185168487777},{"$f":"+'INPUT DATA'!AA57","v":46494.615558664809},{"$f":"+'INPUT DATA'!AB57","v":10069.449526667409},{"$f":"+'INPUT DATA'!AC57","v":28520.621656995612},{"$f":"+'INPUT DATA'!AD57","v":11.132738356965371},{"$f":"+'INPUT DATA'!AE57","v":404.49121811273267},{"$f":"+'INPUT DATA'!AF57","v":0},{"$f":"+'INPUT DATA'!AG57","v":0},{"$f":"+'INPUT DATA'!AH57","v":0},{"$f":"+'INPUT DATA'!AI57","v":0},{"$f":"+'INPUT DATA'!AJ57","v":0},{"$f":"+'INPUT DATA'!AK57","v":0},{"$f":"+'INPUT DATA'!AL57","v":0},{"$f":"+'INPUT DATA'!AM57","v":0},{"$f":"+'INPUT DATA'!AN57","v":0},{"$f":"+'INPUT DATA'!AO57","v":0},{"$f":"+'INPUT DATA'!AP57","v":0},{"$f":"+'INPUT DATA'!AQ57","v":0},{"$f":"+'INPUT DATA'!AR57","v":0},{"$f":"+'INPUT DATA'!AS57","v":0},{"$f":"+'INPUT DATA'!AT57","v":0},{"$f":"+'INPUT DATA'!AU57","v":0},{"$f":"+'INPUT DATA'!AV57","v":0},{"$f":"+'INPUT DATA'!AW57","v":0},{"$f":"+'INPUT DATA'!AX57","v":0},{"$f":"+'INPUT DATA'!AY57","v":0},{"$f":"+'INPUT DATA'!AZ57","v":0},{"$f":"+'INPUT DATA'!BA57","v":0},{"$f":"+'INPUT DATA'!BB57","v":0},{"$f":"+'INPUT DATA'!BC57","v":0},{"$f":"+'INPUT DATA'!BD57","v":0},{"$f":"+'INPUT DATA'!BE57","v":0},{"$f":"+'INPUT DATA'!BF57","v":0},{"$f":"+'INPUT DATA'!BG57","v":0},{"$f":"+'INPUT DATA'!BH57","v":0},{"$f":"+'INPUT DATA'!BI57","v":0},{"$f":"+'INPUT DATA'!BJ57","v":0},{"$f":"+'INPUT DATA'!BK57","v":0},{"$f":"+'INPUT DATA'!BL57","v":0},{"$f":"+'INPUT DATA'!BM57","v":0},{"$f":"+'INPUT DATA'!BN57","v":0},{"$f":"+'INPUT DATA'!BO57","v":0},{"$f":"+'INPUT DATA'!BP57","v":0},{"$f":"+'INPUT DATA'!BQ57","v":0},{"$f":"+'INPUT DATA'!BR57","v":0},{"$f":"+'INPUT DATA'!BS57","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I146+I150+I151+I152","v":-157968.10029683731},78748.732943751063,246819.87011324402,411801.23682563804,676347.25110583915,493386.97302747745,673507.60659783811,676800.10175543057,745931.15940265043,621981.00792056334,401384.06251298782,422104.4413122501,474912.35956160416,394431.28886323818,437610.60326016328,460243.73582105018,349902.81752162497,205284.88413501933,228295.84368793506,184475.99758278005,153538.34761382977,84440.066241269727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ146+AZ150+AZ151+AZ152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K59","v":-15878.876662848677},{"$f":"+'INPUT DATA'!L59","v":-22241.43460770922},{"$f":"+'INPUT DATA'!M59","v":-24685.512179060821},{"$f":"+'INPUT DATA'!N59","v":-26708.376818346856},{"$f":"+'INPUT DATA'!O59","v":-89643.927725746471},{"$f":"+'INPUT DATA'!P59","v":-24840.244478692344},{"$f":"+'INPUT DATA'!Q59","v":-43319.227304127424},{"$f":"+'INPUT DATA'!R59","v":-56747.751381788425},{"$f":"+'INPUT DATA'!S59","v":-136007.68009583818},{"$f":"+'INPUT DATA'!T59","v":-27908.674925626303},{"$f":"+'INPUT DATA'!U59","v":-29610.413427377123},{"$f":"+'INPUT DATA'!V59","v":-73390.658475604316},{"$f":"+'INPUT DATA'!W59","v":-53416.158227456704},{"$f":"+'INPUT DATA'!X59","v":-34650.995748296649},{"$f":"+'INPUT DATA'!Y59","v":-80574.187575082047},{"$f":"+'INPUT DATA'!Z59","v":-115628.14505354587},{"$f":"+'INPUT DATA'!AA59","v":-98743.923567300997},{"$f":"+'INPUT DATA'!AB59","v":-58175.6359633842},{"$f":"+'INPUT DATA'!AC59","v":-53553.67436187448},{"$f":"+'INPUT DATA'!AD59","v":-63064.833294921234},{"$f":"+'INPUT DATA'!AE59","v":-51707.385276260269},{"$f":"+'INPUT DATA'!AF59","v":-24602.930046180201},{"$f":"+'INPUT DATA'!AG59","v":0},{"$f":"+'INPUT DATA'!AH59","v":0},{"$f":"+'INPUT DATA'!AI59","v":0},{"$f":"+'INPUT DATA'!AJ59","v":0},{"$f":"+'INPUT DATA'!AK59","v":0},{"$f":"+'INPUT DATA'!AL59","v":0},{"$f":"+'INPUT DATA'!AM59","v":0},{"$f":"+'INPUT DATA'!AN59","v":0},{"$f":"+'INPUT DATA'!AO59","v":0},{"$f":"+'INPUT DATA'!AP59","v":0},{"$f":"+'INPUT DATA'!AQ59","v":0},{"$f":"+'INPUT DATA'!AR59","v":0},{"$f":"+'INPUT DATA'!AS59","v":0},{"$f":"+'INPUT DATA'!AT59","v":0},{"$f":"+'INPUT DATA'!AU59","v":0},{"$f":"+'INPUT DATA'!AV59","v":0},{"$f":"+'INPUT DATA'!AW59","v":0},{"$f":"+'INPUT DATA'!AX59","v":0},{"$f":"+'INPUT DATA'!AY59","v":0},{"$f":"+'INPUT DATA'!AZ59","v":0},{"$f":"+'INPUT DATA'!BA59","v":0},{"$f":"+'INPUT DATA'!BB59","v":0},{"$f":"+'INPUT DATA'!BC59","v":0},{"$f":"+'INPUT DATA'!BD59","v":0},{"$f":"+'INPUT DATA'!BE59","v":0},{"$f":"+'INPUT DATA'!BF59","v":0},{"$f":"+'INPUT DATA'!BG59","v":0},{"$f":"+'INPUT DATA'!BH59","v":0},{"$f":"+'INPUT DATA'!BI59","v":0},{"$f":"+'INPUT DATA'!BJ59","v":0},{"$f":"+'INPUT DATA'!BK59","v":0},{"$f":"+'INPUT DATA'!BL59","v":0},{"$f":"+'INPUT DATA'!BM59","v":0},{"$f":"+'INPUT DATA'!BN59","v":0},{"$f":"+'INPUT DATA'!BO59","v":0},{"$f":"+'INPUT DATA'!BP59","v":0},{"$f":"+'INPUT DATA'!BQ59","v":0},{"$f":"+'INPUT DATA'!BR59","v":0},{"$f":"+'INPUT DATA'!BS59","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I153+I154","v":-173846.97695968597},56507.298336041844,222134.35793418321,385092.86000729119,586703.32338009262,468546.72854878509,630188.37929371069,620052.35037364217,609923.47930681228,594072.33299493708,371773.6490856107,348713.78283664578,421496.20133414748,359780.29311494151,357036.41568508121,344615.5907675043,251158.89395432395,147109.24817163512,174742.16932606057,121411.16428785882,101830.96233756951,59837.136195089523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ153+AZ154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K61","v":410848.65359938634},{"$f":"+'INPUT DATA'!L61","v":135987.95568156795},{"$f":"+'INPUT DATA'!M61","v":-34198.361572962713},{"$f":"+'INPUT DATA'!N61","v":13801.695256504412},{"$f":"+'INPUT DATA'!O61","v":-344121.56595792761},{"$f":"+'INPUT DATA'!P61","v":-218815.70373563681},{"$f":"+'INPUT DATA'!Q61","v":-307547.16633452766},{"$f":"+'INPUT DATA'!R61","v":-231961.82292002009},{"$f":"+'INPUT DATA'!S61","v":-221772.76863043278},{"$f":"+'INPUT DATA'!T61","v":-380686.95314585726},{"$f":"+'INPUT DATA'!U61","v":-193266.81365692426},{"$f":"+'INPUT DATA'!V61","v":-186787.30864669188},{"$f":"+'INPUT DATA'!W61","v":-230543.79964221429},{"$f":"+'INPUT DATA'!X61","v":-178025.29397578386},{"$f":"+'INPUT DATA'!Y61","v":-214006.10644632371},{"$f":"+'INPUT DATA'!Z61","v":-212842.28830392694},{"$f":"+'INPUT DATA'!AA61","v":-192781.28765504327},{"$f":"+'INPUT DATA'!AB61","v":-68587.460270082651},{"$f":"+'INPUT DATA'!AC61","v":-38535.359405335512},{"$f":"+'INPUT DATA'!AD61","v":0},{"$f":"+'INPUT DATA'!AE61","v":0},{"$f":"+'INPUT DATA'!AF61","v":0},{"$f":"+'INPUT DATA'!AG61","v":0},{"$f":"+'INPUT DATA'!AH61","v":0},{"$f":"+'INPUT DATA'!AI61","v":0},{"$f":"+'INPUT DATA'!AJ61","v":0},{"$f":"+'INPUT DATA'!AK61","v":0},{"$f":"+'INPUT DATA'!AL61","v":0},{"$f":"+'INPUT DATA'!AM61","v":0},{"$f":"+'INPUT DATA'!AN61","v":0},{"$f":"+'INPUT DATA'!AO61","v":0},{"$f":"+'INPUT DATA'!AP61","v":0},{"$f":"+'INPUT DATA'!AQ61","v":0},{"$f":"+'INPUT DATA'!AR61","v":0},{"$f":"+'INPUT DATA'!AS61","v":0},{"$f":"+'INPUT DATA'!AT61","v":0},{"$f":"+'INPUT DATA'!AU61","v":0},{"$f":"+'INPUT DATA'!AV61","v":0},{"$f":"+'INPUT DATA'!AW61","v":0},{"$f":"+'INPUT DATA'!AX61","v":0},{"$f":"+'INPUT DATA'!AY61","v":0},{"$f":"+'INPUT DATA'!AZ61","v":0},{"$f":"+'INPUT DATA'!BA61","v":0},{"$f":"+'INPUT DATA'!BB61","v":0},{"$f":"+'INPUT DATA'!BC61","v":0},{"$f":"+'INPUT DATA'!BD61","v":0},{"$f":"+'INPUT DATA'!BE61","v":0},{"$f":"+'INPUT DATA'!BF61","v":0},{"$f":"+'INPUT DATA'!BG61","v":0},{"$f":"+'INPUT DATA'!BH61","v":0},{"$f":"+'INPUT DATA'!BI61","v":0},{"$f":"+'INPUT DATA'!BJ61","v":0},{"$f":"+'INPUT DATA'!BK61","v":0},{"$f":"+'INPUT DATA'!BL61","v":0},{"$f":"+'INPUT DATA'!BM61","v":0},{"$f":"+'INPUT DATA'!BN61","v":0},{"$f":"+'INPUT DATA'!BO61","v":0},{"$f":"+'INPUT DATA'!BP61","v":0},{"$f":"+'INPUT DATA'!BQ61","v":0},{"$f":"+'INPUT DATA'!BR61","v":0},{"$f":"+'INPUT DATA'!BS61","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K62","v":-196657.21119906154},{"$f":"+'INPUT DATA'!L62","v":-171127.32373649627},{"$f":"+'INPUT DATA'!M62","v":-179553.22590642772},{"$f":"+'INPUT DATA'!N62","v":-187554.03849251958},{"$f":"+'INPUT DATA'!O62","v":-182040.89434093004},{"$f":"+'INPUT DATA'!P62","v":-171344.7595472043},{"$f":"+'INPUT DATA'!Q62","v":-157468.33684484242},{"$f":"+'INPUT DATA'!R62","v":-134283.14660423418},{"$f":"+'INPUT DATA'!S62","v":-143771.50393205101},{"$f":"+'INPUT DATA'!T62","v":-121106.2931949201},{"$f":"+'INPUT DATA'!U62","v":-104942.35379584182},{"$f":"+'INPUT DATA'!V62","v":-94142.233498578091},{"$f":"+'INPUT DATA'!W62","v":-81441.560670311199},{"$f":"+'INPUT DATA'!X62","v":-68442.309097134421},{"$f":"+'INPUT DATA'!Y62","v":-54767.595174903792},{"$f":"+'INPUT DATA'!Z62","v":-39001.487972636765},{"$f":"+'INPUT DATA'!AA62","v":-21250.759082740955},{"$f":"+'INPUT DATA'!AB62","v":-10695.792033357058},{"$f":"+'INPUT DATA'!AC62","v":-5307.1674438317505},{"$f":"+'INPUT DATA'!AD62","v":-3.0483964397223235E-12},{"$f":"+'INPUT DATA'!AE62","v":-3.1077358808341031E-12},{"$f":"+'INPUT DATA'!AF62","v":-3.1682304109709114E-12},{"$f":"+'INPUT DATA'!AG62","v":0},{"$f":"+'INPUT DATA'!AH62","v":0},{"$f":"+'INPUT DATA'!AI62","v":0},{"$f":"+'INPUT DATA'!AJ62","v":0},{"$f":"+'INPUT DATA'!AK62","v":0},{"$f":"+'INPUT DATA'!AL62","v":0},{"$f":"+'INPUT DATA'!AM62","v":0},{"$f":"+'INPUT DATA'!AN62","v":0},{"$f":"+'INPUT DATA'!AO62","v":0},{"$f":"+'INPUT DATA'!AP62","v":0},{"$f":"+'INPUT DATA'!AQ62","v":0},{"$f":"+'INPUT DATA'!AR62","v":0},{"$f":"+'INPUT DATA'!AS62","v":0},{"$f":"+'INPUT DATA'!AT62","v":0},{"$f":"+'INPUT DATA'!AU62","v":0},{"$f":"+'INPUT DATA'!AV62","v":0},{"$f":"+'INPUT DATA'!AW62","v":0},{"$f":"+'INPUT DATA'!AX62","v":0},{"$f":"+'INPUT DATA'!AY62","v":0},{"$f":"+'INPUT DATA'!AZ62","v":0},{"$f":"+'INPUT DATA'!BA62","v":0},{"$f":"+'INPUT DATA'!BB62","v":0},{"$f":"+'INPUT DATA'!BC62","v":0},{"$f":"+'INPUT DATA'!BD62","v":0},{"$f":"+'INPUT DATA'!BE62","v":0},{"$f":"+'INPUT DATA'!BF62","v":0},{"$f":"+'INPUT DATA'!BG62","v":0},{"$f":"+'INPUT DATA'!BH62","v":0},{"$f":"+'INPUT DATA'!BI62","v":0},{"$f":"+'INPUT DATA'!BJ62","v":0},{"$f":"+'INPUT DATA'!BK62","v":0},{"$f":"+'INPUT DATA'!BL62","v":0},{"$f":"+'INPUT DATA'!BM62","v":0},{"$f":"+'INPUT DATA'!BN62","v":0},{"$f":"+'INPUT DATA'!BO62","v":0},{"$f":"+'INPUT DATA'!BP62","v":0},{"$f":"+'INPUT DATA'!BQ62","v":0},{"$f":"+'INPUT DATA'!BR62","v":0},{"$f":"+'INPUT DATA'!BS62","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I155+I156+I157","v":40344.465440638829},21367.930281113542,8382.7704547927715,211340.51677127602,60540.863081234973,78386.265265943977,165172.87611434062,253807.3808493879,244379.20674432849,92279.086654159721,73564.481632844618,67784.240691375817,109510.84102162199,113312.69004202323,88262.714063853709,92771.814490940596,37126.847216539725,67825.995868195401,130899.64247689331,121411.16428785882,101830.96233756951,59837.136195089523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ155+AZ156+AZ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K64","v":-74722.409282063149},{"$f":"+'INPUT DATA'!L64","v":-76146.427876075788},{"$f":"+'INPUT DATA'!M64","v":-67558.208831221069},{"$f":"+'INPUT DATA'!N64","v":-84047.135316134081},{"$f":"+'INPUT DATA'!O64","v":-141301.27657537573},{"$f":"+'INPUT DATA'!P64","v":-135972.05363427463},{"$f":"+'INPUT DATA'!Q64","v":-171262.17908210575},{"$f":"+'INPUT DATA'!R64","v":-210711.26552276406},{"$f":"+'INPUT DATA'!S64","v":-187097.3500849469},{"$f":"+'INPUT DATA'!T64","v":-152797.02258587762},{"$f":"+'INPUT DATA'!U64","v":-88128.117975288696},{"$f":"+'INPUT DATA'!V64","v":-93158.1922593856},{"$f":"+'INPUT DATA'!W64","v":-61291.015790538848},{"$f":"+'INPUT DATA'!X64","v":-98969.492123493794},{"$f":"+'INPUT DATA'!Y64","v":-111552.34820825371},{"$f":"+'INPUT DATA'!Z64","v":-120475.04974572001},{"$f":"+'INPUT DATA'!AA64","v":-88036.147640400683},{"$f":"+'INPUT DATA'!AB64","v":-62854.566209735785},{"$f":"+'INPUT DATA'!AC64","v":-99597.156095425657},{"$f":"+'INPUT DATA'!AD64","v":-138444.65565302921},{"$f":"+'INPUT DATA'!AE64","v":-121071.38701228297},{"$f":"+'INPUT DATA'!AF64","v":-59837.136195089508},{"$f":"+'INPUT DATA'!AG64","v":0},{"$f":"+'INPUT DATA'!AH64","v":0},{"$f":"+'INPUT DATA'!AI64","v":0},{"$f":"+'INPUT DATA'!AJ64","v":0},{"$f":"+'INPUT DATA'!AK64","v":0},{"$f":"+'INPUT DATA'!AL64","v":0},{"$f":"+'INPUT DATA'!AM64","v":0},{"$f":"+'INPUT DATA'!AN64","v":0},{"$f":"+'INPUT DATA'!AO64","v":0},{"$f":"+'INPUT DATA'!AP64","v":0},{"$f":"+'INPUT DATA'!AQ64","v":0},{"$f":"+'INPUT DATA'!AR64","v":0},{"$f":"+'INPUT DATA'!AS64","v":0},{"$f":"+'INPUT DATA'!AT64","v":0},{"$f":"+'INPUT DATA'!AU64","v":0},{"$f":"+'INPUT DATA'!AV64","v":0},{"$f":"+'INPUT DATA'!AW64","v":0},{"$f":"+'INPUT DATA'!AX64","v":0},{"$f":"+'INPUT DATA'!AY64","v":0},{"$f":"+'INPUT DATA'!AZ64","v":0},{"$f":"+'INPUT DATA'!BA64","v":0},{"$f":"+'INPUT DATA'!BB64","v":0},{"$f":"+'INPUT DATA'!BC64","v":0},{"$f":"+'INPUT DATA'!BD64","v":0},{"$f":"+'INPUT DATA'!BE64","v":0},{"$f":"+'INPUT DATA'!BF64","v":0},{"$f":"+'INPUT DATA'!BG64","v":0},{"$f":"+'INPUT DATA'!BH64","v":0},{"$f":"+'INPUT DATA'!BI64","v":0},{"$f":"+'INPUT DATA'!BJ64","v":0},{"$f":"+'INPUT DATA'!BK64","v":0},{"$f":"+'INPUT DATA'!BL64","v":0},{"$f":"+'INPUT DATA'!BM64","v":0},{"$f":"+'INPUT DATA'!BN64","v":0},{"$f":"+'INPUT DATA'!BO64","v":0},{"$f":"+'INPUT DATA'!BP64","v":0},{"$f":"+'INPUT DATA'!BQ64","v":0},{"$f":"+'INPUT DATA'!BR64","v":0},{"$f":"+'INPUT DATA'!BS64","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K65","v":99320.041864229061},{"$f":"+'INPUT DATA'!L65","v":35134.884447649718},{"$f":"+'INPUT DATA'!M65","v":6141.3685138780638},{"$f":"+'INPUT DATA'!N65","v":0},{"$f":"+'INPUT DATA'!O65","v":0},{"$f":"+'INPUT DATA'!P65","v":0},{"$f":"+'INPUT DATA'!Q65","v":0},{"$f":"+'INPUT DATA'!R65","v":0},{"$f":"+'INPUT DATA'!S65","v":0},{"$f":"+'INPUT DATA'!T65","v":0},{"$f":"+'INPUT DATA'!U65","v":0},{"$f":"+'INPUT DATA'!V65","v":0},{"$f":"+'INPUT DATA'!W65","v":0},{"$f":"+'INPUT DATA'!X65","v":0},{"$f":"+'INPUT DATA'!Y65","v":0},{"$f":"+'INPUT DATA'!Z65","v":0},{"$f":"+'INPUT DATA'!AA65","v":0},{"$f":"+'INPUT DATA'!AB65","v":0},{"$f":"+'INPUT DATA'!AC65","v":0},{"$f":"+'INPUT DATA'!AD65","v":0},{"$f":"+'INPUT DATA'!AE65","v":0},{"$f":"+'INPUT DATA'!AF65","v":0},{"$f":"+'INPUT DATA'!AG65","v":0},{"$f":"+'INPUT DATA'!AH65","v":0},{"$f":"+'INPUT DATA'!AI65","v":0},{"$f":"+'INPUT DATA'!AJ65","v":0},{"$f":"+'INPUT DATA'!AK65","v":0},{"$f":"+'INPUT DATA'!AL65","v":0},{"$f":"+'INPUT DATA'!AM65","v":0},{"$f":"+'INPUT DATA'!AN65","v":0},{"$f":"+'INPUT DATA'!AO65","v":0},{"$f":"+'INPUT DATA'!AP65","v":0},{"$f":"+'INPUT DATA'!AQ65","v":0},{"$f":"+'INPUT DATA'!AR65","v":0},{"$f":"+'INPUT DATA'!AS65","v":0},{"$f":"+'INPUT DATA'!AT65","v":0},{"$f":"+'INPUT DATA'!AU65","v":0},{"$f":"+'INPUT DATA'!AV65","v":0},{"$f":"+'INPUT DATA'!AW65","v":0},{"$f":"+'INPUT DATA'!AX65","v":0},{"$f":"+'INPUT DATA'!AY65","v":0},{"$f":"+'INPUT DATA'!AZ65","v":0},{"$f":"+'INPUT DATA'!BA65","v":0},{"$f":"+'INPUT DATA'!BB65","v":0},{"$f":"+'INPUT DATA'!BC65","v":0},{"$f":"+'INPUT DATA'!BD65","v":0},{"$f":"+'INPUT DATA'!BE65","v":0},{"$f":"+'INPUT DATA'!BF65","v":0},{"$f":"+'INPUT DATA'!BG65","v":0},{"$f":"+'INPUT DATA'!BH65","v":0},{"$f":"+'INPUT DATA'!BI65","v":0},{"$f":"+'INPUT DATA'!BJ65","v":0},{"$f":"+'INPUT DATA'!BK65","v":0},{"$f":"+'INPUT DATA'!BL65","v":0},{"$f":"+'INPUT DATA'!BM65","v":0},{"$f":"+'INPUT DATA'!BN65","v":0},{"$f":"+'INPUT DATA'!BO65","v":0},{"$f":"+'INPUT DATA'!BP65","v":0},{"$f":"+'INPUT DATA'!BQ65","v":0},{"$f":"+'INPUT DATA'!BR65","v":0},{"$f":"+'INPUT DATA'!BS65","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I158+I159+I160","v":64942.098022804741},-19643.613147312528,-53034.069862550234,127293.38145514193,-80760.413494140754,-57585.788368330657,-6089.3029677651357,43096.11532662384,57281.856659381592,-60517.935931717904,-14563.636342444079,-25373.951568009783,48219.825231083145,14343.197918529433,-23289.634144399999,-27703.235254779414,-50909.300423860957,4971.4296584596159,31302.48638146765,-17033.491365170397,-19240.42467471346,1.4551915228366852E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ158+AZ159+AZ160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J67","v":64294.406769851077},{"$f":"+I161+H162","v":129236.50479265582},109592.89164534329,56558.821782793057,183852.203237935,103091.78974379424,45506.001375463587,39416.698407698452,82512.813734322292,139794.67039370388,79276.73446198598,64713.098119541901,39339.146551532118,87558.971782615263,101902.1697011447,78612.535556744697,50909.300301965282,-1.2189567496534437E-4,4971.4295365639409,36273.915918031591,19240.424552861194,-1.2185226660221815E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,{"$f":"+AZ161+AY162","v":-1.2185225205030292E-4},{"$f":"+BA161+AZ162","v":-1.2185225205030292E-4},{"$f":"+BB161+BA162","v":-1.2185225205030292E-4},{"$f":"+BC161+BB162","v":-1.2185225205030292E-4},{"$f":"+BD161+BC162","v":-1.2185225205030292E-4},{"$f":"+BE161+BD162","v":-1.2185225205030292E-4},{"$f":"+BF161+BE162","v":-1.2185225205030292E-4},{"$f":"+BG161+BF162","v":-1.2185225205030292E-4},{"$f":"+BH161+BG162","v":-1.2185225205030292E-4},{"$f":"+BI161+BH162","v":-1.2185225205030292E-4},{"$f":"+BJ161+BI162","v":-1.2185225205030292E-4},{"$f":"+BK161+BJ162","v":-1.2185225205030292E-4},{"$f":"+BL161+BK162","v":-1.2185225205030292E-4},{"$f":"+BM161+BL162","v":-1.2185225205030292E-4},{"$f":"+BN161+BM162","v":-1.2185225205030292E-4},{"$f":"+BO161+BN162","v":-1.2185225205030292E-4},{"$f":"+BP161+BO162","v":-1.2185225205030292E-4},{"$f":"+BQ161+BP162","v":-1.2185225205030292E-4}]
[]
[]
[]
[]
[1,null,"Chile"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C167&\" - [000' EUR]\"","v":"Cash Flow Chile - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I172+I173+I174","v":263036.09425530856},333842.97108387871,360486.81927643053,388547.93347368244,417864.8249950998,441011.42801127495,467930.37560895755,502521.6830551516,1196034.5890190892,438240.31307474308,324137.35945544502,223264.85371136782,222053.40759136781,234413.30656079607,247270.96926636645,260203.71114489817,268306.55825270724,270798.79772521404,264264.05035939108,231078.35142050061,241961.94468062531,253711.23226031108,250883.78278603879,259537.86478740867,271914.40336510481,285360.93158315815,299183.12376668677,306082.6121735425,314117.34561680537,329775.17401283915,346418.18596260238,363947.83802001009,342693.38694200548,178836.47285738948,191666.42523453265,205783.11214417953,220649.12163309168,237900.94853359813,257558.11874542091,295899.99996981485,0,0,0,{"$f":"+AZ172+AZ173+AZ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K77","v":42416.541137876426},{"$f":"+'INPUT DATA'!L77","v":98212.773043377849},{"$f":"+'INPUT DATA'!M77","v":95747.565346525545},{"$f":"+'INPUT DATA'!N77","v":89671.88370099118},{"$f":"+'INPUT DATA'!O77","v":92460.979082283055},{"$f":"+'INPUT DATA'!P77","v":91978.950282063233},{"$f":"+'INPUT DATA'!Q77","v":92229.525615745122},{"$f":"+'INPUT DATA'!R77","v":96495.034690891975},{"$f":"+'INPUT DATA'!S77","v":757297.74611113186},{"$f":"+'INPUT DATA'!T77","v":81312.59238015837},{"$f":"+'INPUT DATA'!U77","v":32319.736499583323},{"$f":"+'INPUT DATA'!V77","v":23211.416854771996},{"$f":"+'INPUT DATA'!W77","v":13675.518232810666},{"$f":"+'INPUT DATA'!X77","v":14141.737577302494},{"$f":"+'INPUT DATA'!Y77","v":14625.160206226761},{"$f":"+'INPUT DATA'!Z77","v":14287.336826166886},{"$f":"+'INPUT DATA'!AA77","v":8698.3980584608726},{"$f":"+'INPUT DATA'!AB77","v":950.55913993788545},{"$f":"+'INPUT DATA'!AC77","v":4623.3422530042099},{"$f":"+'INPUT DATA'!AD77","v":1009.2811833046342},{"$f":"+'INPUT DATA'!AE77","v":680.88299474551809},{"$f":"+'INPUT DATA'!AF77","v":701.59268823643879},{"$f":"+'INPUT DATA'!AG77","v":722.93234980560067},{"$f":"+'INPUT DATA'!AH77","v":744.94169125354665},{"$f":"+'INPUT DATA'!AI77","v":767.57855458792631},{"$f":"+'INPUT DATA'!AJ77","v":790.92516958869612},{"$f":"+'INPUT DATA'!AK77","v":814.98189624291933},{"$f":"+'INPUT DATA'!AL77","v":839.79354489251364},{"$f":"+'INPUT DATA'!AM77","v":865.31285301760488},{"$f":"+'INPUT DATA'!AN77","v":891.63210205994562},{"$f":"+'INPUT DATA'!AO77","v":813.69359256937048},{"$f":"+'INPUT DATA'!AP77","v":946.72287484020467},{"$f":"+'INPUT DATA'!AQ77","v":975.49117299595775},{"$f":"+'INPUT DATA'!AR77","v":0},{"$f":"+'INPUT DATA'!AS77","v":0},{"$f":"+'INPUT DATA'!AT77","v":0},{"$f":"+'INPUT DATA'!AU77","v":0},{"$f":"+'INPUT DATA'!AV77","v":0},{"$f":"+'INPUT DATA'!AW77","v":0},{"$f":"+'INPUT DATA'!AX77","v":0},{"$f":"+'INPUT DATA'!AY77","v":0},{"$f":"+'INPUT DATA'!AZ77","v":0},{"$f":"+'INPUT DATA'!BA77","v":0},{"$f":"+'INPUT DATA'!BB77","v":0},{"$f":"+'INPUT DATA'!BC77","v":0},{"$f":"+'INPUT DATA'!BD77","v":0},{"$f":"+'INPUT DATA'!BE77","v":0},{"$f":"+'INPUT DATA'!BF77","v":0},{"$f":"+'INPUT DATA'!BG77","v":0},{"$f":"+'INPUT DATA'!BH77","v":0},{"$f":"+'INPUT DATA'!BI77","v":0},{"$f":"+'INPUT DATA'!BJ77","v":0},{"$f":"+'INPUT DATA'!BK77","v":0},{"$f":"+'INPUT DATA'!BL77","v":0},{"$f":"+'INPUT DATA'!BM77","v":0},{"$f":"+'INPUT DATA'!BN77","v":0},{"$f":"+'INPUT DATA'!BO77","v":0},{"$f":"+'INPUT DATA'!BP77","v":0},{"$f":"+'INPUT DATA'!BQ77","v":0},{"$f":"+'INPUT DATA'!BR77","v":0},{"$f":"+'INPUT DATA'!BS77","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K78","v":203738.54980777917},{"$f":"+'INPUT DATA'!L78","v":218687.09032314061},{"$f":"+'INPUT DATA'!M78","v":246391.64834946682},{"$f":"+'INPUT DATA'!N78","v":274463.42310398159},{"$f":"+'INPUT DATA'!O78","v":299142.71892185305},{"$f":"+'INPUT DATA'!P78","v":321067.34084104357},{"$f":"+'INPUT DATA'!Q78","v":345815.16588963615},{"$f":"+'INPUT DATA'!R78","v":373194.18503142102},{"$f":"+'INPUT DATA'!S78","v":403230.99116517324},{"$f":"+'INPUT DATA'!T78","v":332020.65064728685},{"$f":"+'INPUT DATA'!U78","v":271317.9714691384},{"$f":"+'INPUT DATA'!V78","v":178299.99409427209},{"$f":"+'INPUT DATA'!W78","v":184450.70915167153},{"$f":"+'INPUT DATA'!X78","v":195061.78607616189},{"$f":"+'INPUT DATA'!Y78","v":205967.63295498842},{"$f":"+'INPUT DATA'!Z78","v":217459.83027275658},{"$f":"+'INPUT DATA'!AA78","v":228972.20925982995},{"$f":"+'INPUT DATA'!AB78","v":236366.9785596187},{"$f":"+'INPUT DATA'!AC78","v":225758.42953654379},{"$f":"+'INPUT DATA'!AD78","v":230069.07023719596},{"$f":"+'INPUT DATA'!AE78","v":241281.0616858798},{"$f":"+'INPUT DATA'!AF78","v":253009.63957207464},{"$f":"+'INPUT DATA'!AG78","v":250160.85043623319},{"$f":"+'INPUT DATA'!AH78","v":258792.92309615514},{"$f":"+'INPUT DATA'!AI78","v":271146.8248105169},{"$f":"+'INPUT DATA'!AJ78","v":284570.00641356944},{"$f":"+'INPUT DATA'!AK78","v":298368.14187044383},{"$f":"+'INPUT DATA'!AL78","v":305242.81862864998},{"$f":"+'INPUT DATA'!AM78","v":313252.03276378778},{"$f":"+'INPUT DATA'!AN78","v":328883.5419107792},{"$f":"+'INPUT DATA'!AO78","v":345604.492370033},{"$f":"+'INPUT DATA'!AP78","v":363001.1151451699},{"$f":"+'INPUT DATA'!AQ78","v":341717.89576900954},{"$f":"+'INPUT DATA'!AR78","v":178836.47285738948},{"$f":"+'INPUT DATA'!AS78","v":191666.42523453265},{"$f":"+'INPUT DATA'!AT78","v":205783.11214417953},{"$f":"+'INPUT DATA'!AU78","v":220649.12163309168},{"$f":"+'INPUT DATA'!AV78","v":237900.94853359813},{"$f":"+'INPUT DATA'!AW78","v":257558.11874542091},{"$f":"+'INPUT DATA'!AX78","v":295899.99996981485},{"$f":"+'INPUT DATA'!AY78","v":0},{"$f":"+'INPUT DATA'!AZ78","v":0},{"$f":"+'INPUT DATA'!BA78","v":0},{"$f":"+'INPUT DATA'!BB78","v":0},{"$f":"+'INPUT DATA'!BC78","v":0},{"$f":"+'INPUT DATA'!BD78","v":0},{"$f":"+'INPUT DATA'!BE78","v":0},{"$f":"+'INPUT DATA'!BF78","v":0},{"$f":"+'INPUT DATA'!BG78","v":0},{"$f":"+'INPUT DATA'!BH78","v":0},{"$f":"+'INPUT DATA'!BI78","v":0},{"$f":"+'INPUT DATA'!BJ78","v":0},{"$f":"+'INPUT DATA'!BK78","v":0},{"$f":"+'INPUT DATA'!BL78","v":0},{"$f":"+'INPUT DATA'!BM78","v":0},{"$f":"+'INPUT DATA'!BN78","v":0},{"$f":"+'INPUT DATA'!BO78","v":0},{"$f":"+'INPUT DATA'!BP78","v":0},{"$f":"+'INPUT DATA'!BQ78","v":0},{"$f":"+'INPUT DATA'!BR78","v":0},{"$f":"+'INPUT DATA'!BS78","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K79","v":16881.003309652948},{"$f":"+'INPUT DATA'!L79","v":16943.107717360261},{"$f":"+'INPUT DATA'!M79","v":18347.605580438158},{"$f":"+'INPUT DATA'!N79","v":24412.626668709669},{"$f":"+'INPUT DATA'!O79","v":26261.126990963679},{"$f":"+'INPUT DATA'!P79","v":27965.136888168156},{"$f":"+'INPUT DATA'!Q79","v":29885.684103576266},{"$f":"+'INPUT DATA'!R79","v":32832.463332838612},{"$f":"+'INPUT DATA'!S79","v":35505.851742784362},{"$f":"+'INPUT DATA'!T79","v":24907.070047297853},{"$f":"+'INPUT DATA'!U79","v":20499.651486723276},{"$f":"+'INPUT DATA'!V79","v":21753.442762323735},{"$f":"+'INPUT DATA'!W79","v":23927.18020688563},{"$f":"+'INPUT DATA'!X79","v":25209.782907331672},{"$f":"+'INPUT DATA'!Y79","v":26678.176105151262},{"$f":"+'INPUT DATA'!Z79","v":28456.544045974693},{"$f":"+'INPUT DATA'!AA79","v":30635.95093441644},{"$f":"+'INPUT DATA'!AB79","v":33481.26002565743},{"$f":"+'INPUT DATA'!AC79","v":33882.278569843103},{"$f":"+'INPUT DATA'!AD79","v":0},{"$f":"+'INPUT DATA'!AE79","v":0},{"$f":"+'INPUT DATA'!AF79","v":0},{"$f":"+'INPUT DATA'!AG79","v":0},{"$f":"+'INPUT DATA'!AH79","v":0},{"$f":"+'INPUT DATA'!AI79","v":0},{"$f":"+'INPUT DATA'!AJ79","v":0},{"$f":"+'INPUT DATA'!AK79","v":0},{"$f":"+'INPUT DATA'!AL79","v":0},{"$f":"+'INPUT DATA'!AM79","v":0},{"$f":"+'INPUT DATA'!AN79","v":0},{"$f":"+'INPUT DATA'!AO79","v":0},{"$f":"+'INPUT DATA'!AP79","v":0},{"$f":"+'INPUT DATA'!AQ79","v":0},{"$f":"+'INPUT DATA'!AR79","v":0},{"$f":"+'INPUT DATA'!AS79","v":0},{"$f":"+'INPUT DATA'!AT79","v":0},{"$f":"+'INPUT DATA'!AU79","v":0},{"$f":"+'INPUT DATA'!AV79","v":0},{"$f":"+'INPUT DATA'!AW79","v":0},{"$f":"+'INPUT DATA'!AX79","v":0},{"$f":"+'INPUT DATA'!AY79","v":0},{"$f":"+'INPUT DATA'!AZ79","v":0},{"$f":"+'INPUT DATA'!BA79","v":0},{"$f":"+'INPUT DATA'!BB79","v":0},{"$f":"+'INPUT DATA'!BC79","v":0},{"$f":"+'INPUT DATA'!BD79","v":0},{"$f":"+'INPUT DATA'!BE79","v":0},{"$f":"+'INPUT DATA'!BF79","v":0},{"$f":"+'INPUT DATA'!BG79","v":0},{"$f":"+'INPUT DATA'!BH79","v":0},{"$f":"+'INPUT DATA'!BI79","v":0},{"$f":"+'INPUT DATA'!BJ79","v":0},{"$f":"+'INPUT DATA'!BK79","v":0},{"$f":"+'INPUT DATA'!BL79","v":0},{"$f":"+'INPUT DATA'!BM79","v":0},{"$f":"+'INPUT DATA'!BN79","v":0},{"$f":"+'INPUT DATA'!BO79","v":0},{"$f":"+'INPUT DATA'!BP79","v":0},{"$f":"+'INPUT DATA'!BQ79","v":0},{"$f":"+'INPUT DATA'!BR79","v":0},{"$f":"+'INPUT DATA'!BS79","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K80","v":-83996.845912937948},{"$f":"+'INPUT DATA'!L80","v":-90834.339242479837},{"$f":"+'INPUT DATA'!M80","v":-98084.670382142329},{"$f":"+'INPUT DATA'!N80","v":-103037.8669430467},{"$f":"+'INPUT DATA'!O80","v":-102512.59334783815},{"$f":"+'INPUT DATA'!P80","v":-115839.87661923443},{"$f":"+'INPUT DATA'!Q80","v":-122484.15655507364},{"$f":"+'INPUT DATA'!R80","v":-126106.94583933573},{"$f":"+'INPUT DATA'!S80","v":-215649.65505094363},{"$f":"+'INPUT DATA'!T80","v":-98152.485639914506},{"$f":"+'INPUT DATA'!U80","v":-53393.184343744528},{"$f":"+'INPUT DATA'!V80","v":-48046.827668078549},{"$f":"+'INPUT DATA'!W80","v":-49216.740523223016},{"$f":"+'INPUT DATA'!X80","v":-50977.581535809382},{"$f":"+'INPUT DATA'!Y80","v":-53036.942612659186},{"$f":"+'INPUT DATA'!Z80","v":-54636.807950956943},{"$f":"+'INPUT DATA'!AA80","v":-48811.345911059667},{"$f":"+'INPUT DATA'!AB80","v":-45863.417735610688},{"$f":"+'INPUT DATA'!AC80","v":-48107.771763622957},{"$f":"+'INPUT DATA'!AD80","v":-35265.658542206358},{"$f":"+'INPUT DATA'!AE80","v":-36213.417667467816},{"$f":"+'INPUT DATA'!AF80","v":-36930.119524806847},{"$f":"+'INPUT DATA'!AG80","v":-35834.182457665294},{"$f":"+'INPUT DATA'!AH80","v":-36986.16527692238},{"$f":"+'INPUT DATA'!AI80","v":-38236.736291225352},{"$f":"+'INPUT DATA'!AJ80","v":-39369.135325994386},{"$f":"+'INPUT DATA'!AK80","v":-40769.977044388652},{"$f":"+'INPUT DATA'!AL80","v":-41402.092434924074},{"$f":"+'INPUT DATA'!AM80","v":-40892.877932440111},{"$f":"+'INPUT DATA'!AN80","v":-42304.496635567906},{"$f":"+'INPUT DATA'!AO80","v":-43724.354525655101},{"$f":"+'INPUT DATA'!AP80","v":-45507.20484809122},{"$f":"+'INPUT DATA'!AQ80","v":-39935.477380934099},{"$f":"+'INPUT DATA'!AR80","v":-20264.47042627096},{"$f":"+'INPUT DATA'!AS80","v":-21030.619809653534},{"$f":"+'INPUT DATA'!AT80","v":-21826.953710846105},{"$f":"+'INPUT DATA'!AU80","v":-22654.260444165222},{"$f":"+'INPUT DATA'!AV80","v":-23514.661718436553},{"$f":"+'INPUT DATA'!AW80","v":-24868.842568765656},{"$f":"+'INPUT DATA'!AX80","v":-23348.777579321468},{"$f":"+'INPUT DATA'!AY80","v":0},{"$f":"+'INPUT DATA'!AZ80","v":0},{"$f":"+'INPUT DATA'!BA80","v":0},{"$f":"+'INPUT DATA'!BB80","v":0},{"$f":"+'INPUT DATA'!BC80","v":0},{"$f":"+'INPUT DATA'!BD80","v":0},{"$f":"+'INPUT DATA'!BE80","v":0},{"$f":"+'INPUT DATA'!BF80","v":0},{"$f":"+'INPUT DATA'!BG80","v":0},{"$f":"+'INPUT DATA'!BH80","v":0},{"$f":"+'INPUT DATA'!BI80","v":0},{"$f":"+'INPUT DATA'!BJ80","v":0},{"$f":"+'INPUT DATA'!BK80","v":0},{"$f":"+'INPUT DATA'!BL80","v":0},{"$f":"+'INPUT DATA'!BM80","v":0},{"$f":"+'INPUT DATA'!BN80","v":0},{"$f":"+'INPUT DATA'!BO80","v":0},{"$f":"+'INPUT DATA'!BP80","v":0},{"$f":"+'INPUT DATA'!BQ80","v":0},{"$f":"+'INPUT DATA'!BR80","v":0},{"$f":"+'INPUT DATA'!BS80","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K81","v":-267400.97379091009},{"$f":"+'INPUT DATA'!L81","v":-470122.34238073335},{"$f":"+'INPUT DATA'!M81","v":-507393.67877928086},{"$f":"+'INPUT DATA'!N81","v":-214319.02533724188},{"$f":"+'INPUT DATA'!O81","v":-25169.138711274278},{"$f":"+'INPUT DATA'!P81","v":-50507.65998879417},{"$f":"+'INPUT DATA'!Q81","v":-49643.370337650573},{"$f":"+'INPUT DATA'!R81","v":-62343.213081704984},{"$f":"+'INPUT DATA'!S81","v":-20523.706482890746},{"$f":"+'INPUT DATA'!T81","v":-31215.686433851777},{"$f":"+'INPUT DATA'!U81","v":-40385.110600977619},{"$f":"+'INPUT DATA'!V81","v":-25223.590230198668},{"$f":"+'INPUT DATA'!W81","v":-6440.4156276818303},{"$f":"+'INPUT DATA'!X81","v":-8026.6049559178455},{"$f":"+'INPUT DATA'!Y81","v":-6594.2443271985203},{"$f":"+'INPUT DATA'!Z81","v":-7701.3616933073354},{"$f":"+'INPUT DATA'!AA81","v":-19407.649331532873},{"$f":"+'INPUT DATA'!AB81","v":-8665.7862874334878},{"$f":"+'INPUT DATA'!AC81","v":-14156.08412688974},{"$f":"+'INPUT DATA'!AD81","v":-4693.3278146747643},{"$f":"+'INPUT DATA'!AE81","v":-6992.3720369656867},{"$f":"+'INPUT DATA'!AF81","v":-11272.08352345371},{"$f":"+'INPUT DATA'!AG81","v":-5020.4802750505742},{"$f":"+'INPUT DATA'!AH81","v":-20322.618544607096},{"$f":"+'INPUT DATA'!AI81","v":-5588.1032194701829},{"$f":"+'INPUT DATA'!AJ81","v":-3220.8596192833425},{"$f":"+'INPUT DATA'!AK81","v":-30040.091780760598},{"$f":"+'INPUT DATA'!AL81","v":-3669.4202593379123},{"$f":"+'INPUT DATA'!AM81","v":-3643.4958073403232},{"$f":"+'INPUT DATA'!AN81","v":-6793.6562676497961},{"$f":"+'INPUT DATA'!AO81","v":-8558.7275234941389},{"$f":"+'INPUT DATA'!AP81","v":-16497.013787499716},{"$f":"+'INPUT DATA'!AQ81","v":-7375.6368253020501},{"$f":"+'INPUT DATA'!AR81","v":-4986.813139164643},{"$f":"+'INPUT DATA'!AS81","v":-6476.4112882688005},{"$f":"+'INPUT DATA'!AT81","v":-21693.63869691607},{"$f":"+'INPUT DATA'!AU81","v":-23650.806777305334},{"$f":"+'INPUT DATA'!AV81","v":-3693.0840748636056},{"$f":"+'INPUT DATA'!AW81","v":-2010.8379968102672},{"$f":"+'INPUT DATA'!AX81","v":-2917.480018408331},{"$f":"+'INPUT DATA'!AY81","v":0},{"$f":"+'INPUT DATA'!AZ81","v":0},{"$f":"+'INPUT DATA'!BA81","v":0},{"$f":"+'INPUT DATA'!BB81","v":0},{"$f":"+'INPUT DATA'!BC81","v":0},{"$f":"+'INPUT DATA'!BD81","v":0},{"$f":"+'INPUT DATA'!BE81","v":0},{"$f":"+'INPUT DATA'!BF81","v":0},{"$f":"+'INPUT DATA'!BG81","v":0},{"$f":"+'INPUT DATA'!BH81","v":0},{"$f":"+'INPUT DATA'!BI81","v":0},{"$f":"+'INPUT DATA'!BJ81","v":0},{"$f":"+'INPUT DATA'!BK81","v":0},{"$f":"+'INPUT DATA'!BL81","v":0},{"$f":"+'INPUT DATA'!BM81","v":0},{"$f":"+'INPUT DATA'!BN81","v":0},{"$f":"+'INPUT DATA'!BO81","v":0},{"$f":"+'INPUT DATA'!BP81","v":0},{"$f":"+'INPUT DATA'!BQ81","v":0},{"$f":"+'INPUT DATA'!BR81","v":0},{"$f":"+'INPUT DATA'!BS81","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K82","v":137.33759213558281},{"$f":"+'INPUT DATA'!L82","v":-3038.7297463262489},{"$f":"+'INPUT DATA'!M82","v":-967.18730539193086},{"$f":"+'INPUT DATA'!N82","v":-9034.4594065263518},{"$f":"+'INPUT DATA'!O82","v":-18251.594945041586},{"$f":"+'INPUT DATA'!P82","v":-15975.759737068303},{"$f":"+'INPUT DATA'!Q82","v":-6346.3708980132315},{"$f":"+'INPUT DATA'!R82","v":2317.5073598876475},{"$f":"+'INPUT DATA'!S82","v":276.77704049986005},{"$f":"+'INPUT DATA'!T82","v":11104.089594957279},{"$f":"+'INPUT DATA'!U82","v":13456.21236848433},{"$f":"+'INPUT DATA'!V82","v":16063.732136759692},{"$f":"+'INPUT DATA'!W82","v":-3116.9656752365231},{"$f":"+'INPUT DATA'!X82","v":-2366.3958474950878},{"$f":"+'INPUT DATA'!Y82","v":-3999.0758700612864},{"$f":"+'INPUT DATA'!Z82","v":-2927.6337537385971},{"$f":"+'INPUT DATA'!AA82","v":8263.2185670714716},{"$f":"+'INPUT DATA'!AB82","v":-2100.252491578779},{"$f":"+'INPUT DATA'!AC82","v":4240.2209527413397},{"$f":"+'INPUT DATA'!AD82","v":-4404.1168043327789},{"$f":"+'INPUT DATA'!AE82","v":-2091.2493605091308},{"$f":"+'INPUT DATA'!AF82","v":139.19411296743772},{"$f":"+'INPUT DATA'!AG82","v":-5050.0240748940987},{"$f":"+'INPUT DATA'!AH82","v":13638.572400614081},{"$f":"+'INPUT DATA'!AI82","v":-386.29193761822989},{"$f":"+'INPUT DATA'!AJ82","v":-3355.261716208156},{"$f":"+'INPUT DATA'!AK82","v":13645.344128477716},{"$f":"+'INPUT DATA'!AL82","v":449.86606805870366},{"$f":"+'INPUT DATA'!AM82","v":1165.4104558204435},{"$f":"+'INPUT DATA'!AN82","v":5926.3581286684757},{"$f":"+'INPUT DATA'!AO82","v":0},{"$f":"+'INPUT DATA'!AP82","v":0},{"$f":"+'INPUT DATA'!AQ82","v":0},{"$f":"+'INPUT DATA'!AR82","v":0},{"$f":"+'INPUT DATA'!AS82","v":0},{"$f":"+'INPUT DATA'!AT82","v":0},{"$f":"+'INPUT DATA'!AU82","v":0},{"$f":"+'INPUT DATA'!AV82","v":0},{"$f":"+'INPUT DATA'!AW82","v":0},{"$f":"+'INPUT DATA'!AX82","v":0},{"$f":"+'INPUT DATA'!AY82","v":0},{"$f":"+'INPUT DATA'!AZ82","v":0},{"$f":"+'INPUT DATA'!BA82","v":0},{"$f":"+'INPUT DATA'!BB82","v":0},{"$f":"+'INPUT DATA'!BC82","v":0},{"$f":"+'INPUT DATA'!BD82","v":0},{"$f":"+'INPUT DATA'!BE82","v":0},{"$f":"+'INPUT DATA'!BF82","v":0},{"$f":"+'INPUT DATA'!BG82","v":0},{"$f":"+'INPUT DATA'!BH82","v":0},{"$f":"+'INPUT DATA'!BI82","v":0},{"$f":"+'INPUT DATA'!BJ82","v":0},{"$f":"+'INPUT DATA'!BK82","v":0},{"$f":"+'INPUT DATA'!BL82","v":0},{"$f":"+'INPUT DATA'!BM82","v":0},{"$f":"+'INPUT DATA'!BN82","v":0},{"$f":"+'INPUT DATA'!BO82","v":0},{"$f":"+'INPUT DATA'!BP82","v":0},{"$f":"+'INPUT DATA'!BQ82","v":0},{"$f":"+'INPUT DATA'!BR82","v":0},{"$f":"+'INPUT DATA'!BS82","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I171+I175+I176+I177","v":-88224.387856403904},-230152.4402856607,-245958.71719038457,62156.581786867522,271931.49799094582,258688.13166617803,289456.4778182201,316389.03149399854,960138.00452575472,319976.23059593409,243815.2768792072,166058.16794985032,163279.28576522646,173042.72422157376,183640.70645644746,194937.90774689527,208350.78157718616,214169.34121059108,206240.41542161972,186715.24825928669,196664.90561568268,205648.22332501796,204979.09597842884,215867.65336649329,227703.27191679104,239415.67492167224,242018.39907001524,261460.9655473392,270746.38233284536,286603.3792382899,294135.10391345312,301943.61938441917,295382.27273576934,153585.18929195387,164159.39413661032,162262.51973641734,174344.05441162112,210693.20274029797,230678.43817984499,269633.74237208505,0,0,0,{"$f":"+AZ171+AZ175+AZ176+AZ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K84","v":-12593.76447689119},{"$f":"+'INPUT DATA'!L84","v":-17657.142462125303},{"$f":"+'INPUT DATA'!M84","v":-3773.1847038869146},{"$f":"+'INPUT DATA'!N84","v":15685.390588965358},{"$f":"+'INPUT DATA'!O84","v":-20112.480786304593},{"$f":"+'INPUT DATA'!P84","v":-4936.7102729698508},{"$f":"+'INPUT DATA'!Q84","v":-3756.6902978286203},{"$f":"+'INPUT DATA'!R84","v":-3190.8727086447957},{"$f":"+'INPUT DATA'!S84","v":-310.87849979236779},{"$f":"+'INPUT DATA'!T84","v":-53981.873579998894},{"$f":"+'INPUT DATA'!U84","v":-3657.9015819325182},{"$f":"+'INPUT DATA'!V84","v":-20339.94018528223},{"$f":"+'INPUT DATA'!W84","v":-98.154656212895091},{"$f":"+'INPUT DATA'!X84","v":-285.83367239348911},{"$f":"+'INPUT DATA'!Y84","v":-6744.1785569128715},{"$f":"+'INPUT DATA'!Z84","v":-26619.879016971652},{"$f":"+'INPUT DATA'!AA84","v":-28634.357387527161},{"$f":"+'INPUT DATA'!AB84","v":-29052.9535067123},{"$f":"+'INPUT DATA'!AC84","v":-35352.414645590841},{"$f":"+'INPUT DATA'!AD84","v":-36586.204375807327},{"$f":"+'INPUT DATA'!AE84","v":-35543.229700771437},{"$f":"+'INPUT DATA'!AF84","v":-37455.015544040703},{"$f":"+'INPUT DATA'!AG84","v":-40473.104394730937},{"$f":"+'INPUT DATA'!AH84","v":-36191.258337452622},{"$f":"+'INPUT DATA'!AI84","v":-40423.673853021253},{"$f":"+'INPUT DATA'!AJ84","v":-42847.077190386277},{"$f":"+'INPUT DATA'!AK84","v":-44743.816413415254},{"$f":"+'INPUT DATA'!AL84","v":-59822.030931351313},{"$f":"+'INPUT DATA'!AM84","v":-71683.92226308721},{"$f":"+'INPUT DATA'!AN84","v":-76705.337501324102},{"$f":"+'INPUT DATA'!AO84","v":-80782.706814953926},{"$f":"+'INPUT DATA'!AP84","v":-84796.085425181998},{"$f":"+'INPUT DATA'!AQ84","v":-132216.15999298653},{"$f":"+'INPUT DATA'!AR84","v":-39122.742427635552},{"$f":"+'INPUT DATA'!AS84","v":-42287.412674870437},{"$f":"+'INPUT DATA'!AT84","v":-45195.870399726358},{"$f":"+'INPUT DATA'!AU84","v":-44637.393965201729},{"$f":"+'INPUT DATA'!AV84","v":-47993.403179486391},{"$f":"+'INPUT DATA'!AW84","v":-58066.743533807101},{"$f":"+'INPUT DATA'!AX84","v":-126649.52845042683},{"$f":"+'INPUT DATA'!AY84","v":0},{"$f":"+'INPUT DATA'!AZ84","v":0},{"$f":"+'INPUT DATA'!BA84","v":0},{"$f":"+'INPUT DATA'!BB84","v":0},{"$f":"+'INPUT DATA'!BC84","v":0},{"$f":"+'INPUT DATA'!BD84","v":0},{"$f":"+'INPUT DATA'!BE84","v":0},{"$f":"+'INPUT DATA'!BF84","v":0},{"$f":"+'INPUT DATA'!BG84","v":0},{"$f":"+'INPUT DATA'!BH84","v":0},{"$f":"+'INPUT DATA'!BI84","v":0},{"$f":"+'INPUT DATA'!BJ84","v":0},{"$f":"+'INPUT DATA'!BK84","v":0},{"$f":"+'INPUT DATA'!BL84","v":0},{"$f":"+'INPUT DATA'!BM84","v":0},{"$f":"+'INPUT DATA'!BN84","v":0},{"$f":"+'INPUT DATA'!BO84","v":0},{"$f":"+'INPUT DATA'!BP84","v":0},{"$f":"+'INPUT DATA'!BQ84","v":0},{"$f":"+'INPUT DATA'!BR84","v":0},{"$f":"+'INPUT DATA'!BS84","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I178+I179","v":-100818.15233329509},-247809.58274778601,-249731.90189427149,77841.972375832876,251819.01720464122,253751.42139320818,285699.78752039146,313198.15878535376,959827.12602596229,265994.35701593518,240157.37529727467,145718.22776456809,163181.13110901357,172756.89054918027,176896.52789953459,168318.02872992362,179716.42418965901,185116.38770387878,170888.00077602887,150129.04388347937,161121.67591491126,168193.20778097725,164505.99158369791,179676.39502904066,187279.59806376978,196568.59773128596,197274.58265659999,201638.93461598788,199062.46006975815,209898.0417369658,213352.39709849918,217147.53395923716,163166.1127427828,114462.44686431831,121871.9814617399,117066.64933669099,129706.6604464194,162699.79956081157,172611.69464603788,142984.21392165823,0,0,0,{"$f":"+AZ178+AZ179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K86","v":143262.18769795948},{"$f":"+'INPUT DATA'!L86","v":159663.82441577886},{"$f":"+'INPUT DATA'!M86","v":490518.20172740758},{"$f":"+'INPUT DATA'!N86","v":184091.1081084937},{"$f":"+'INPUT DATA'!O86","v":-157771.60779515657},{"$f":"+'INPUT DATA'!P86","v":-151570.23085365299},{"$f":"+'INPUT DATA'!Q86","v":-121261.44050376685},{"$f":"+'INPUT DATA'!R86","v":-129484.42905195996},{"$f":"+'INPUT DATA'!S86","v":-734018.32926699379},{"$f":"+'INPUT DATA'!T86","v":-92178.245425283356},{"$f":"+'INPUT DATA'!U86","v":-86162.478354907202},{"$f":"+'INPUT DATA'!V86","v":-88217.033781602979},{"$f":"+'INPUT DATA'!W86","v":-83799.624002653378},{"$f":"+'INPUT DATA'!X86","v":-82322.993392769815},{"$f":"+'INPUT DATA'!Y86","v":-82160.822595426333},{"$f":"+'INPUT DATA'!Z86","v":-86374.575071284911},{"$f":"+'INPUT DATA'!AA86","v":-83353.849222041492},{"$f":"+'INPUT DATA'!AB86","v":-74991.047267612099},{"$f":"+'INPUT DATA'!AC86","v":-76441.438515599701},{"$f":"+'INPUT DATA'!AD86","v":-80767.151561294289},{"$f":"+'INPUT DATA'!AE86","v":-82565.108715024166},{"$f":"+'INPUT DATA'!AF86","v":-90212.410715143182},{"$f":"+'INPUT DATA'!AG86","v":-100397.46080682239},{"$f":"+'INPUT DATA'!AH86","v":-78664.646045720961},{"$f":"+'INPUT DATA'!AI86","v":-55996.7154058874},{"$f":"+'INPUT DATA'!AJ86","v":-55458.734216585304},{"$f":"+'INPUT DATA'!AK86","v":-64576.168583726176},{"$f":"+'INPUT DATA'!AL86","v":-62259.940302084724},{"$f":"+'INPUT DATA'!AM86","v":-47465.27197018858},{"$f":"+'INPUT DATA'!AN86","v":-12227.905697349877},{"$f":"+'INPUT DATA'!AO86","v":-2.3165221066334099E-15},{"$f":"+'INPUT DATA'!AP86","v":-2.3869922312064769E-15},{"$f":"+'INPUT DATA'!AQ86","v":-2.4595916099790624E-15},{"$f":"+'INPUT DATA'!AR86","v":-2.5344103267832193E-15},{"$f":"+'INPUT DATA'!AS86","v":-2.6114811393753651E-15},{"$f":"+'INPUT DATA'!AT86","v":-2.6909268893442814E-15},{"$f":"+'INPUT DATA'!AU86","v":-2.7727639555683327E-15},{"$f":"+'INPUT DATA'!AV86","v":-2.8570906113182019E-15},{"$f":"+'INPUT DATA'!AW86","v":-2.9440133193039423E-15},{"$f":"+'INPUT DATA'!AX86","v":-3.0335402689648085E-15},{"$f":"+'INPUT DATA'!AY86","v":-3.1258106807676726E-15},{"$f":"+'INPUT DATA'!AZ86","v":-3.2208982596655867E-15},{"$f":"+'INPUT DATA'!BA86","v":-3.3188521422939171E-15},{"$f":"+'INPUT DATA'!BB86","v":-3.419811549119759E-15},{"$f":"+'INPUT DATA'!BC86","v":-3.5238256167781807E-15},{"$f":"+'INPUT DATA'!BD86","v":-3.6310171868578598E-15},{"$f":"+'INPUT DATA'!BE86","v":0},{"$f":"+'INPUT DATA'!BF86","v":0},{"$f":"+'INPUT DATA'!BG86","v":0},{"$f":"+'INPUT DATA'!BH86","v":0},{"$f":"+'INPUT DATA'!BI86","v":0},{"$f":"+'INPUT DATA'!BJ86","v":0},{"$f":"+'INPUT DATA'!BK86","v":0},{"$f":"+'INPUT DATA'!BL86","v":0},{"$f":"+'INPUT DATA'!BM86","v":0},{"$f":"+'INPUT DATA'!BN86","v":0},{"$f":"+'INPUT DATA'!BO86","v":0},{"$f":"+'INPUT DATA'!BP86","v":0},{"$f":"+'INPUT DATA'!BQ86","v":0},{"$f":"+'INPUT DATA'!BR86","v":0},{"$f":"+'INPUT DATA'!BS86","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K87","v":-40607.291748884454},{"$f":"+'INPUT DATA'!L87","v":-43513.336849825937},{"$f":"+'INPUT DATA'!M87","v":-51505.950309451917},{"$f":"+'INPUT DATA'!N87","v":-58896.631496659335},{"$f":"+'INPUT DATA'!O87","v":-55034.06702576371},{"$f":"+'INPUT DATA'!P87","v":-52966.96356802668},{"$f":"+'INPUT DATA'!Q87","v":-50209.553019029896},{"$f":"+'INPUT DATA'!R87","v":-49082.675855184832},{"$f":"+'INPUT DATA'!S87","v":-46243.596129364276},{"$f":"+'INPUT DATA'!T87","v":-42320.416880335659},{"$f":"+'INPUT DATA'!U87","v":-39850.406796547701},{"$f":"+'INPUT DATA'!V87","v":-38499.897148500531},{"$f":"+'INPUT DATA'!W87","v":-36676.984510019851},{"$f":"+'INPUT DATA'!X87","v":-34869.281709806339},{"$f":"+'INPUT DATA'!Y87","v":-32969.39274988103},{"$f":"+'INPUT DATA'!Z87","v":-31069.40491641828},{"$f":"+'INPUT DATA'!AA87","v":-29001.365336230741},{"$f":"+'INPUT DATA'!AB87","v":-26801.793205279842},{"$f":"+'INPUT DATA'!AC87","v":-24719.635521800541},{"$f":"+'INPUT DATA'!AD87","v":-22870.34511568175},{"$f":"+'INPUT DATA'!AE87","v":-20623.37038543887},{"$f":"+'INPUT DATA'!AF87","v":-18268.029666055525},{"$f":"+'INPUT DATA'!AG87","v":-15574.081157118384},{"$f":"+'INPUT DATA'!AH87","v":-12499.981333911646},{"$f":"+'INPUT DATA'!AI87","v":-9486.9316418959188},{"$f":"+'INPUT DATA'!AJ87","v":-8006.4499407709873},{"$f":"+'INPUT DATA'!AK87","v":-6297.3023163274565},{"$f":"+'INPUT DATA'!AL87","v":-4376.9085500933206},{"$f":"+'INPUT DATA'!AM87","v":-2482.0319739806546},{"$f":"+'INPUT DATA'!AN87","v":-799.23197490983853},{"$f":"+'INPUT DATA'!AO87","v":1.3572227373157228E-13},{"$f":"+'INPUT DATA'!AP87","v":1.4023219285652713E-13},{"$f":"+'INPUT DATA'!AQ87","v":1.4410409378432005E-13},{"$f":"+'INPUT DATA'!AR87","v":1.4848715488466583E-13},{"$f":"+'INPUT DATA'!AS87","v":1.530035479401249E-13},{"$f":"+'INPUT DATA'!AT87","v":1.580877328275798E-13},{"$f":"+'INPUT DATA'!AU87","v":1.6245260197546002E-13},{"$f":"+'INPUT DATA'!AV87","v":1.6739374027018255E-13},{"$f":"+'INPUT DATA'!AW87","v":1.7248518155321582E-13},{"$f":"+'INPUT DATA'!AX87","v":1.7821669835813411E-13},{"$f":"+'INPUT DATA'!AY87","v":1.831373377633563E-13},{"$f":"+'INPUT DATA'!AZ87","v":1.8870764185490699E-13},{"$f":"+'INPUT DATA'!BA87","v":1.944473719249155E-13},{"$f":"+'INPUT DATA'!BB87","v":2.0090868347455895E-13},{"$f":"+'INPUT DATA'!BC87","v":2.0645587217760858E-13},{"$f":"+'INPUT DATA'!BD87","v":2.127354761241407E-13},{"$f":"+'INPUT DATA'!BE87","v":0},{"$f":"+'INPUT DATA'!BF87","v":0},{"$f":"+'INPUT DATA'!BG87","v":0},{"$f":"+'INPUT DATA'!BH87","v":0},{"$f":"+'INPUT DATA'!BI87","v":0},{"$f":"+'INPUT DATA'!BJ87","v":0},{"$f":"+'INPUT DATA'!BK87","v":0},{"$f":"+'INPUT DATA'!BL87","v":0},{"$f":"+'INPUT DATA'!BM87","v":0},{"$f":"+'INPUT DATA'!BN87","v":0},{"$f":"+'INPUT DATA'!BO87","v":0},{"$f":"+'INPUT DATA'!BP87","v":0},{"$f":"+'INPUT DATA'!BQ87","v":0},{"$f":"+'INPUT DATA'!BR87","v":0},{"$f":"+'INPUT DATA'!BS87","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I180+I181+I182","v":1836.7436157799384},-131659.09518183308,189280.34952368418,203036.44898766725,39013.342383720941,49214.226971528507,114228.79399759471,134631.05387820897,179565.20062960422,131495.69471031617,114144.49014581979,19001.296834464578,42704.522596340343,55564.615446604119,61766.312554227225,50874.048742220431,67361.209631386781,83323.547230986835,69726.926738628623,46491.547206503339,57933.196814448223,59712.767399778539,48534.449619757128,88511.767649408052,121795.95101598646,133103.41357392969,126401.11175654636,135002.08576380982,149115.15612558892,196870.90406470609,213352.39709849918,217147.53395923716,163166.1127427828,114462.44686431831,121871.9814617399,117066.64933669099,129706.6604464194,162699.79956081157,172611.69464603788,142984.21392165823,1.8001152708258863E-13,1.8548674359524141E-13,1.9112851978262159E-13,{"$f":"+AZ180+AZ181+AZ182","v":1.9748887192543919E-13},2.029320465608304E-13,2.0910445893728283E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K89","v":-18343.407436798785},{"$f":"+'INPUT DATA'!L89","v":-7361.0085590579838},{"$f":"+'INPUT DATA'!M89","v":-120058.96841037083},{"$f":"+'INPUT DATA'!N89","v":-200363.83423203795},{"$f":"+'INPUT DATA'!O89","v":-126892.09562894603},{"$f":"+'INPUT DATA'!P89","v":-76630.143806293447},{"$f":"+'INPUT DATA'!Q89","v":-114200.53582146272},{"$f":"+'INPUT DATA'!R89","v":-134304.12065757636},{"$f":"+'INPUT DATA'!S89","v":-144161.18754871152},{"$f":"+'INPUT DATA'!T89","v":-169878.12491108224},{"$f":"+'INPUT DATA'!U89","v":-67192.182587955002},{"$f":"+'INPUT DATA'!V89","v":-66204.752984962863},{"$f":"+'INPUT DATA'!W89","v":-42599.644285406954},{"$f":"+'INPUT DATA'!X89","v":-55453.308028702893},{"$f":"+'INPUT DATA'!Y89","v":-61725.504824964024},{"$f":"+'INPUT DATA'!Z89","v":-50831.999902446754},{"$f":"+'INPUT DATA'!AA89","v":-67596.565307517027},{"$f":"+'INPUT DATA'!AB89","v":-82075.900785140489},{"$f":"+'INPUT DATA'!AC89","v":-71334.538005585608},{"$f":"+'INPUT DATA'!AD89","v":-46466.326123338134},{"$f":"+'INPUT DATA'!AE89","v":-57907.208914115647},{"$f":"+'INPUT DATA'!AF89","v":-59685.988899522228},{"$f":"+'INPUT DATA'!AG89","v":-48603.611414568048},{"$f":"+'INPUT DATA'!AH89","v":-88486.278430251798},{"$f":"+'INPUT DATA'!AI89","v":-121769.68656585863},{"$f":"+'INPUT DATA'!AJ89","v":-133076.35018837816},{"$f":"+'INPUT DATA'!AK89","v":-125921.99786399877},{"$f":"+'INPUT DATA'!AL89","v":-135424.57749823481},{"$f":"+'INPUT DATA'!AM89","v":-149088.96604043964},{"$f":"+'INPUT DATA'!AN89","v":-196843.9172311725},{"$f":"+'INPUT DATA'!AO89","v":-213324.58937269083},{"$f":"+'INPUT DATA'!AP89","v":-217118.88060356135},{"$f":"+'INPUT DATA'!AQ89","v":-163136.58925319559},{"$f":"+'INPUT DATA'!AR89","v":-114432.02368231329},{"$f":"+'INPUT DATA'!AS89","v":-121840.63309376939},{"$f":"+'INPUT DATA'!AT89","v":-117034.34738399871},{"$f":"+'INPUT DATA'!AU89","v":-129673.37611444741},{"$f":"+'INPUT DATA'!AV89","v":-162665.5027686473},{"$f":"+'INPUT DATA'!AW89","v":-172576.35481801673},{"$f":"+'INPUT DATA'!AX89","v":-144181.37059462801},{"$f":"+'INPUT DATA'!AY89","v":0},{"$f":"+'INPUT DATA'!AZ89","v":-7.0083190564067324E-2},{"$f":"+'INPUT DATA'!BA89","v":0},{"$f":"+'INPUT DATA'!BB89","v":0},{"$f":"+'INPUT DATA'!BC89","v":0},{"$f":"+'INPUT DATA'!BD89","v":0},{"$f":"+'INPUT DATA'!BE89","v":0},{"$f":"+'INPUT DATA'!BF89","v":0},{"$f":"+'INPUT DATA'!BG89","v":0},{"$f":"+'INPUT DATA'!BH89","v":0},{"$f":"+'INPUT DATA'!BI89","v":0},{"$f":"+'INPUT DATA'!BJ89","v":0},{"$f":"+'INPUT DATA'!BK89","v":0},{"$f":"+'INPUT DATA'!BL89","v":0},{"$f":"+'INPUT DATA'!BM89","v":0},{"$f":"+'INPUT DATA'!BN89","v":0},{"$f":"+'INPUT DATA'!BO89","v":0},{"$f":"+'INPUT DATA'!BP89","v":0},{"$f":"+'INPUT DATA'!BQ89","v":0},{"$f":"+'INPUT DATA'!BR89","v":0},{"$f":"+'INPUT DATA'!BS89","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K90","v":138282.90730832375},{"$f":"+'INPUT DATA'!L90","v":36850.919728287801},{"$f":"+'INPUT DATA'!M90","v":12291.12446894604},{"$f":"+'INPUT DATA'!N90","v":10399.845669633567},{"$f":"+'INPUT DATA'!O90","v":0},{"$f":"+'INPUT DATA'!P90","v":0.14359445451293082},{"$f":"+'INPUT DATA'!Q90","v":7.0611138104039003E-2},{"$f":"+'INPUT DATA'!R90","v":0.35632769717140161},{"$f":"+'INPUT DATA'!S90","v":0},{"$f":"+'INPUT DATA'!T90","v":0},{"$f":"+'INPUT DATA'!U90","v":0},{"$f":"+'INPUT DATA'!V90","v":0},{"$f":"+'INPUT DATA'!W90","v":4.671446512464666E-13},{"$f":"+'INPUT DATA'!X90","v":0},{"$f":"+'INPUT DATA'!Y90","v":0},{"$f":"+'INPUT DATA'!Z90","v":0},{"$f":"+'INPUT DATA'!AA90","v":0},{"$f":"+'INPUT DATA'!AB90","v":0},{"$f":"+'INPUT DATA'!AC90","v":0},{"$f":"+'INPUT DATA'!AD90","v":0},{"$f":"+'INPUT DATA'!AE90","v":0},{"$f":"+'INPUT DATA'!AF90","v":0},{"$f":"+'INPUT DATA'!AG90","v":0},{"$f":"+'INPUT DATA'!AH90","v":0},{"$f":"+'INPUT DATA'!AI90","v":0},{"$f":"+'INPUT DATA'!AJ90","v":0},{"$f":"+'INPUT DATA'!AK90","v":0},{"$f":"+'INPUT DATA'!AL90","v":0},{"$f":"+'INPUT DATA'!AM90","v":0},{"$f":"+'INPUT DATA'!AN90","v":0},{"$f":"+'INPUT DATA'!AO90","v":0},{"$f":"+'INPUT DATA'!AP90","v":0},{"$f":"+'INPUT DATA'!AQ90","v":0},{"$f":"+'INPUT DATA'!AR90","v":0},{"$f":"+'INPUT DATA'!AS90","v":0},{"$f":"+'INPUT DATA'!AT90","v":0},{"$f":"+'INPUT DATA'!AU90","v":0},{"$f":"+'INPUT DATA'!AV90","v":0},{"$f":"+'INPUT DATA'!AW90","v":0},{"$f":"+'INPUT DATA'!AX90","v":0},{"$f":"+'INPUT DATA'!AY90","v":0},{"$f":"+'INPUT DATA'!AZ90","v":0},{"$f":"+'INPUT DATA'!BA90","v":0},{"$f":"+'INPUT DATA'!BB90","v":0},{"$f":"+'INPUT DATA'!BC90","v":0},{"$f":"+'INPUT DATA'!BD90","v":0},{"$f":"+'INPUT DATA'!BE90","v":0},{"$f":"+'INPUT DATA'!BF90","v":0},{"$f":"+'INPUT DATA'!BG90","v":0},{"$f":"+'INPUT DATA'!BH90","v":0},{"$f":"+'INPUT DATA'!BI90","v":0},{"$f":"+'INPUT DATA'!BJ90","v":0},{"$f":"+'INPUT DATA'!BK90","v":0},{"$f":"+'INPUT DATA'!BL90","v":0},{"$f":"+'INPUT DATA'!BM90","v":0},{"$f":"+'INPUT DATA'!BN90","v":0},{"$f":"+'INPUT DATA'!BO90","v":0},{"$f":"+'INPUT DATA'!BP90","v":0},{"$f":"+'INPUT DATA'!BQ90","v":0},{"$f":"+'INPUT DATA'!BR90","v":0},{"$f":"+'INPUT DATA'!BS90","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I183+I184+I185","v":121776.24348730489},-102169.18401260326,81512.5055822594,13072.460425262867,-87878.753245225089,-27415.773240310427,28.328787270092914,327.28954832977854,35404.013080892706,-38382.430200766074,46952.307557864784,-47203.456150498285,104.87831093338947,111.30741790122556,40.807729263200599,42.048839773677173,-235.35567613024614,1247.6464458463452,-1607.6112669569848,25.221083165204618,25.987900332576828,26.778500256310508,-69.161794810919673,25.489219156253967,26.264450127826422,27.063385551533429,479.11389254759706,-422.49173442498432,26.190085149282822,26.986833533592289,27.807725808350369,28.653355675807688,29.52348958721268,30.423182005019044,31.348367970509571,32.301952692272607,33.284331971983192,34.2967921642703,35.339828021154972,-1197.1566729697806,1.8001152708258863E-13,-7.0083190563881834E-2,1.9112851978262159E-13,{"$f":"+AZ183+AZ184+AZ185","v":1.9748887192543919E-13},2.029320465608304E-13,2.0910445893728283E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J92","v":4989.4624060769484},{"$f":"+I186+H187","v":126765.70589338183},24596.521880778571,106109.02746303797,119181.48788830084,31302.734643075746,3886.9614027653188,3915.2901900354118,4242.5797383651907,39646.592819257894,1264.1626184918205,48216.470176356604,1013.0140258583197,1117.8923367917091,1229.1997546929347,1270.0074839561353,1312.0563237298124,1076.7006475995663,2324.3470934459115,716.7358264889267,741.95690965413132,767.94480998670815,794.72331024301866,725.56151543209899,751.05073458835295,777.31518471617937,804.3785702677128,1283.4924628153099,861.00072839032555,887.19081353960837,914.17764707320066,941.98537288155103,970.63872855735872,1000.1622181445714,1030.5854001495904,1061.9337681201,1094.2357208123726,1127.5200527843558,1161.8168449486261,1197.1566729697811,0,1.8001152708258863E-13,-7.0083190563701825E-2,-7.00831905635107E-2,{"$f":"+AZ186+AY187","v":-7.0083190563313205E-2},{"$f":"+BA186+AZ187","v":-7.008319056311027E-2},{"$f":"+BB186+BA187","v":-7.008319056290116E-2},{"$f":"+BC186+BB187","v":-7.008319056290116E-2},{"$f":"+BD186+BC187","v":-7.008319056290116E-2},{"$f":"+BE186+BD187","v":-7.008319056290116E-2},{"$f":"+BF186+BE187","v":-7.008319056290116E-2},{"$f":"+BG186+BF187","v":-7.008319056290116E-2},{"$f":"+BH186+BG187","v":-7.008319056290116E-2},{"$f":"+BI186+BH187","v":-7.008319056290116E-2},{"$f":"+BJ186+BI187","v":-7.008319056290116E-2},{"$f":"+BK186+BJ187","v":-7.008319056290116E-2},{"$f":"+BL186+BK187","v":-7.008319056290116E-2},{"$f":"+BM186+BL187","v":-7.008319056290116E-2},{"$f":"+BN186+BM187","v":-7.008319056290116E-2},{"$f":"+BO186+BN187","v":-7.008319056290116E-2},{"$f":"+BP186+BO187","v":-7.008319056290116E-2},{"$f":"+BQ186+BP187","v":-7.008319056290116E-2}]
[]
[]
[]
[]
[1,null,"Italy"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C192&\" - [000' EUR]\"","v":"Cash Flow Italy - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I197+I198+I199","v":314894.57310291647},322312.92886703857,329882.58824537159,348905.64382861962,358396.36441426387,369113.27605144429,375915.74150665768,382782.44677758159,389763.22621177067,396917.88938151114,404256.54121379252,302993.32424541784,235623.94143878546,241830.50483762118,248191.04466481408,254726.35380189578,259857.99613240873,265083.2257335363,270411.46768905688,275845.72397703642,281378.58311054518,282976.57086166274,237113.23854360517,226001.52840799931,230565.91854845436,235222.81406875598,239965.40075583206,244804.79974309652,249741.3529083085,254775.03262970221,259915.13510152639,265162.75103139115,270532.21017233247,276014.34660370322,250612.57679198458,251618.26907839929,254103.9544276291,256619.58357646258,0,0,0,0,0,{"$f":"+AZ197+AZ198+AZ199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K102","v":102749.47628837526},{"$f":"+'INPUT DATA'!L102","v":107845.43009602252},{"$f":"+'INPUT DATA'!M102","v":113203.18685722117},{"$f":"+'INPUT DATA'!N102","v":118837.7409455209},{"$f":"+'INPUT DATA'!O102","v":124771.24725472153},{"$f":"+'INPUT DATA'!P102","v":130993.81918395193},{"$f":"+'INPUT DATA'!Q102","v":134656.01495880345},{"$f":"+'INPUT DATA'!R102","v":138425.0929269497},{"$f":"+'INPUT DATA'!S102","v":142303.00247527831},{"$f":"+'INPUT DATA'!T102","v":146295.74040333569},{"$f":"+'INPUT DATA'!U102","v":150403.46146152864},{"$f":"+'INPUT DATA'!V102","v":154634.58181822824},{"$f":"+'INPUT DATA'!W102","v":158985.33205078577},{"$f":"+'INPUT DATA'!X102","v":163471.83230133148},{"$f":"+'INPUT DATA'!Y102","v":168084.93973153646},{"$f":"+'INPUT DATA'!Z102","v":172835.53914655023},{"$f":"+'INPUT DATA'!AA102","v":176155.38328729212},{"$f":"+'INPUT DATA'!AB102","v":179539.55332682081},{"$f":"+'INPUT DATA'!AC102","v":182995.9902775744},{"$f":"+'INPUT DATA'!AD102","v":186521.39705578765},{"$f":"+'INPUT DATA'!AE102","v":190121.07389964827},{"$f":"+'INPUT DATA'!AF102","v":193794.66306397144},{"$f":"+'INPUT DATA'!AG102","v":197545.10606324166},{"$f":"+'INPUT DATA'!AH102","v":201374.7406180375},{"$f":"+'INPUT DATA'!AI102","v":205281.40914468994},{"$f":"+'INPUT DATA'!AJ102","v":209272.80951387223},{"$f":"+'INPUT DATA'!AK102","v":213341.81689565969},{"$f":"+'INPUT DATA'!AL102","v":217499.23373962785},{"$f":"+'INPUT DATA'!AM102","v":221745.07579382815},{"$f":"+'INPUT DATA'!AN102","v":226078.98240620902},{"$f":"+'INPUT DATA'!AO102","v":230502.15959468804},{"$f":"+'INPUT DATA'!AP102","v":235014.93246562267},{"$f":"+'INPUT DATA'!AQ102","v":239631.18284000593},{"$f":"+'INPUT DATA'!AR102","v":244341.28566489619},{"$f":"+'INPUT DATA'!AS102","v":249146.43614965881},{"$f":"+'INPUT DATA'!AT102","v":251611.27467152613},{"$f":"+'INPUT DATA'!AU102","v":254103.9544276291},{"$f":"+'INPUT DATA'!AV102","v":256619.58357646258},{"$f":"+'INPUT DATA'!AW102","v":0},{"$f":"+'INPUT DATA'!AX102","v":0},{"$f":"+'INPUT DATA'!AY102","v":0},{"$f":"+'INPUT DATA'!AZ102","v":0},{"$f":"+'INPUT DATA'!BA102","v":0},{"$f":"+'INPUT DATA'!BB102","v":0},{"$f":"+'INPUT DATA'!BC102","v":0},{"$f":"+'INPUT DATA'!BD102","v":0},{"$f":"+'INPUT DATA'!BE102","v":0},{"$f":"+'INPUT DATA'!BF102","v":0},{"$f":"+'INPUT DATA'!BG102","v":0},{"$f":"+'INPUT DATA'!BH102","v":0},{"$f":"+'INPUT DATA'!BI102","v":0},{"$f":"+'INPUT DATA'!BJ102","v":0},{"$f":"+'INPUT DATA'!BK102","v":0},{"$f":"+'INPUT DATA'!BL102","v":0},{"$f":"+'INPUT DATA'!BM102","v":0},{"$f":"+'INPUT DATA'!BN102","v":0},{"$f":"+'INPUT DATA'!BO102","v":0},{"$f":"+'INPUT DATA'!BP102","v":0},{"$f":"+'INPUT DATA'!BQ102","v":0},{"$f":"+'INPUT DATA'!BR102","v":0},{"$f":"+'INPUT DATA'!BS102","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K103","v":0},{"$f":"+'INPUT DATA'!L103","v":0},{"$f":"+'INPUT DATA'!M103","v":0},{"$f":"+'INPUT DATA'!N103","v":0},{"$f":"+'INPUT DATA'!O103","v":0},{"$f":"+'INPUT DATA'!P103","v":0},{"$f":"+'INPUT DATA'!Q103","v":0},{"$f":"+'INPUT DATA'!R103","v":0},{"$f":"+'INPUT DATA'!S103","v":0},{"$f":"+'INPUT DATA'!T103","v":0},{"$f":"+'INPUT DATA'!U103","v":0},{"$f":"+'INPUT DATA'!V103","v":0},{"$f":"+'INPUT DATA'!W103","v":0},{"$f":"+'INPUT DATA'!X103","v":0},{"$f":"+'INPUT DATA'!Y103","v":0},{"$f":"+'INPUT DATA'!Z103","v":0},{"$f":"+'INPUT DATA'!AA103","v":0},{"$f":"+'INPUT DATA'!AB103","v":0},{"$f":"+'INPUT DATA'!AC103","v":0},{"$f":"+'INPUT DATA'!AD103","v":0},{"$f":"+'INPUT DATA'!AE103","v":0},{"$f":"+'INPUT DATA'!AF103","v":0},{"$f":"+'INPUT DATA'!AG103","v":0},{"$f":"+'INPUT DATA'!AH103","v":0},{"$f":"+'INPUT DATA'!AI103","v":0},{"$f":"+'INPUT DATA'!AJ103","v":0},{"$f":"+'INPUT DATA'!AK103","v":0},{"$f":"+'INPUT DATA'!AL103","v":0},{"$f":"+'INPUT DATA'!AM103","v":0},{"$f":"+'INPUT DATA'!AN103","v":0},{"$f":"+'INPUT DATA'!AO103","v":0},{"$f":"+'INPUT DATA'!AP103","v":0},{"$f":"+'INPUT DATA'!AQ103","v":0},{"$f":"+'INPUT DATA'!AR103","v":0},{"$f":"+'INPUT DATA'!AS103","v":0},{"$f":"+'INPUT DATA'!AT103","v":0},{"$f":"+'INPUT DATA'!AU103","v":0},{"$f":"+'INPUT DATA'!AV103","v":0},{"$f":"+'INPUT DATA'!AW103","v":0},{"$f":"+'INPUT DATA'!AX103","v":0},{"$f":"+'INPUT DATA'!AY103","v":0},{"$f":"+'INPUT DATA'!AZ103","v":0},{"$f":"+'INPUT DATA'!BA103","v":0},{"$f":"+'INPUT DATA'!BB103","v":0},{"$f":"+'INPUT DATA'!BC103","v":0},{"$f":"+'INPUT DATA'!BD103","v":0},{"$f":"+'INPUT DATA'!BE103","v":0},{"$f":"+'INPUT DATA'!BF103","v":0},{"$f":"+'INPUT DATA'!BG103","v":0},{"$f":"+'INPUT DATA'!BH103","v":0},{"$f":"+'INPUT DATA'!BI103","v":0},{"$f":"+'INPUT DATA'!BJ103","v":0},{"$f":"+'INPUT DATA'!BK103","v":0},{"$f":"+'INPUT DATA'!BL103","v":0},{"$f":"+'INPUT DATA'!BM103","v":0},{"$f":"+'INPUT DATA'!BN103","v":0},{"$f":"+'INPUT DATA'!BO103","v":0},{"$f":"+'INPUT DATA'!BP103","v":0},{"$f":"+'INPUT DATA'!BQ103","v":0},{"$f":"+'INPUT DATA'!BR103","v":0},{"$f":"+'INPUT DATA'!BS103","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K104","v":212145.0968145412},{"$f":"+'INPUT DATA'!L104","v":214467.49877101602},{"$f":"+'INPUT DATA'!M104","v":216679.40138815044},{"$f":"+'INPUT DATA'!N104","v":230067.90288309869},{"$f":"+'INPUT DATA'!O104","v":233625.11715954234},{"$f":"+'INPUT DATA'!P104","v":238119.45686749235},{"$f":"+'INPUT DATA'!Q104","v":241259.72654785425},{"$f":"+'INPUT DATA'!R104","v":244357.35385063186},{"$f":"+'INPUT DATA'!S104","v":247460.22373649239},{"$f":"+'INPUT DATA'!T104","v":250622.14897817548},{"$f":"+'INPUT DATA'!U104","v":253853.07975226387},{"$f":"+'INPUT DATA'!V104","v":148358.7424271896},{"$f":"+'INPUT DATA'!W104","v":76638.609387999692},{"$f":"+'INPUT DATA'!X104","v":78358.672536289712},{"$f":"+'INPUT DATA'!Y104","v":80106.104933277617},{"$f":"+'INPUT DATA'!Z104","v":81890.814655345544},{"$f":"+'INPUT DATA'!AA104","v":83702.612845116601},{"$f":"+'INPUT DATA'!AB104","v":85543.672406715516},{"$f":"+'INPUT DATA'!AC104","v":87415.477411482483},{"$f":"+'INPUT DATA'!AD104","v":89324.326921248794},{"$f":"+'INPUT DATA'!AE104","v":91257.509210896926},{"$f":"+'INPUT DATA'!AF104","v":89181.907797691267},{"$f":"+'INPUT DATA'!AG104","v":39568.132480363507},{"$f":"+'INPUT DATA'!AH104","v":24626.787789961818},{"$f":"+'INPUT DATA'!AI104","v":25284.509403764401},{"$f":"+'INPUT DATA'!AJ104","v":25950.004554883755},{"$f":"+'INPUT DATA'!AK104","v":26623.583860172363},{"$f":"+'INPUT DATA'!AL104","v":27305.566003468681},{"$f":"+'INPUT DATA'!AM104","v":27996.27711448037},{"$f":"+'INPUT DATA'!AN104","v":28696.050223493199},{"$f":"+'INPUT DATA'!AO104","v":29412.975506838357},{"$f":"+'INPUT DATA'!AP104","v":30147.818565768463},{"$f":"+'INPUT DATA'!AQ104","v":30901.027332326521},{"$f":"+'INPUT DATA'!AR104","v":31673.060938807041},{"$f":"+'INPUT DATA'!AS104","v":1466.1406423257647},{"$f":"+'INPUT DATA'!AT104","v":6.9944068731670113},{"$f":"+'INPUT DATA'!AU104","v":0},{"$f":"+'INPUT DATA'!AV104","v":0},{"$f":"+'INPUT DATA'!AW104","v":0},{"$f":"+'INPUT DATA'!AX104","v":0},{"$f":"+'INPUT DATA'!AY104","v":0},{"$f":"+'INPUT DATA'!AZ104","v":0},{"$f":"+'INPUT DATA'!BA104","v":0},{"$f":"+'INPUT DATA'!BB104","v":0},{"$f":"+'INPUT DATA'!BC104","v":0},{"$f":"+'INPUT DATA'!BD104","v":0},{"$f":"+'INPUT DATA'!BE104","v":0},{"$f":"+'INPUT DATA'!BF104","v":0},{"$f":"+'INPUT DATA'!BG104","v":0},{"$f":"+'INPUT DATA'!BH104","v":0},{"$f":"+'INPUT DATA'!BI104","v":0},{"$f":"+'INPUT DATA'!BJ104","v":0},{"$f":"+'INPUT DATA'!BK104","v":0},{"$f":"+'INPUT DATA'!BL104","v":0},{"$f":"+'INPUT DATA'!BM104","v":0},{"$f":"+'INPUT DATA'!BN104","v":0},{"$f":"+'INPUT DATA'!BO104","v":0},{"$f":"+'INPUT DATA'!BP104","v":0},{"$f":"+'INPUT DATA'!BQ104","v":0},{"$f":"+'INPUT DATA'!BR104","v":0},{"$f":"+'INPUT DATA'!BS104","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K105","v":-97156.335485431948},{"$f":"+'INPUT DATA'!L105","v":-105710.59396770547},{"$f":"+'INPUT DATA'!M105","v":-111856.92566814477},{"$f":"+'INPUT DATA'!N105","v":-120964.54101807435},{"$f":"+'INPUT DATA'!O105","v":-128270.48219057852},{"$f":"+'INPUT DATA'!P105","v":-135572.1287632898},{"$f":"+'INPUT DATA'!Q105","v":-141696.67779341797},{"$f":"+'INPUT DATA'!R105","v":-147756.17160593485},{"$f":"+'INPUT DATA'!S105","v":-153898.49117448006},{"$f":"+'INPUT DATA'!T105","v":-160099.59897965743},{"$f":"+'INPUT DATA'!U105","v":-165775.80225390298},{"$f":"+'INPUT DATA'!V105","v":-93987.897863172402},{"$f":"+'INPUT DATA'!W105","v":-41057.631846344986},{"$f":"+'INPUT DATA'!X105","v":-41784.09528481985},{"$f":"+'INPUT DATA'!Y105","v":-42429.809909701835},{"$f":"+'INPUT DATA'!Z105","v":-43097.93827783961},{"$f":"+'INPUT DATA'!AA105","v":-43717.127199862764},{"$f":"+'INPUT DATA'!AB105","v":-47613.124894940665},{"$f":"+'INPUT DATA'!AC105","v":-46331.955315320891},{"$f":"+'INPUT DATA'!AD105","v":-45897.274620174576},{"$f":"+'INPUT DATA'!AE105","v":-46654.844704589384},{"$f":"+'INPUT DATA'!AF105","v":-47287.217219456536},{"$f":"+'INPUT DATA'!AG105","v":-33907.343504951474},{"$f":"+'INPUT DATA'!AH105","v":-29973.643951741957},{"$f":"+'INPUT DATA'!AI105","v":-29104.83354811326},{"$f":"+'INPUT DATA'!AJ105","v":-29333.598919336535},{"$f":"+'INPUT DATA'!AK105","v":-29984.182717597585},{"$f":"+'INPUT DATA'!AL105","v":-30415.440765898071},{"$f":"+'INPUT DATA'!AM105","v":-30974.922905054995},{"$f":"+'INPUT DATA'!AN105","v":-31592.239355230147},{"$f":"+'INPUT DATA'!AO105","v":-32331.344113578714},{"$f":"+'INPUT DATA'!AP105","v":-33069.166373753775},{"$f":"+'INPUT DATA'!AQ105","v":-37671.819452221403},{"$f":"+'INPUT DATA'!AR105","v":-35893.141427460003},{"$f":"+'INPUT DATA'!AS105","v":-31384.036066347489},{"$f":"+'INPUT DATA'!AT105","v":-28810.195911113526},{"$f":"+'INPUT DATA'!AU105","v":-28501.227334212417},{"$f":"+'INPUT DATA'!AV105","v":-23612.604894340937},{"$f":"+'INPUT DATA'!AW105","v":0},{"$f":"+'INPUT DATA'!AX105","v":0},{"$f":"+'INPUT DATA'!AY105","v":0},{"$f":"+'INPUT DATA'!AZ105","v":0},{"$f":"+'INPUT DATA'!BA105","v":0},{"$f":"+'INPUT DATA'!BB105","v":0},{"$f":"+'INPUT DATA'!BC105","v":0},{"$f":"+'INPUT DATA'!BD105","v":0},{"$f":"+'INPUT DATA'!BE105","v":0},{"$f":"+'INPUT DATA'!BF105","v":0},{"$f":"+'INPUT DATA'!BG105","v":0},{"$f":"+'INPUT DATA'!BH105","v":0},{"$f":"+'INPUT DATA'!BI105","v":0},{"$f":"+'INPUT DATA'!BJ105","v":0},{"$f":"+'INPUT DATA'!BK105","v":0},{"$f":"+'INPUT DATA'!BL105","v":0},{"$f":"+'INPUT DATA'!BM105","v":0},{"$f":"+'INPUT DATA'!BN105","v":0},{"$f":"+'INPUT DATA'!BO105","v":0},{"$f":"+'INPUT DATA'!BP105","v":0},{"$f":"+'INPUT DATA'!BQ105","v":0},{"$f":"+'INPUT DATA'!BR105","v":0},{"$f":"+'INPUT DATA'!BS105","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K106","v":-87686.690382013912},{"$f":"+'INPUT DATA'!L106","v":-130250.9808747182},{"$f":"+'INPUT DATA'!M106","v":-148674.75606291502},{"$f":"+'INPUT DATA'!N106","v":-99185.96783510776},{"$f":"+'INPUT DATA'!O106","v":-64138.347253953441},{"$f":"+'INPUT DATA'!P106","v":-15726.503046028438},{"$f":"+'INPUT DATA'!Q106","v":-17561.203351846838},{"$f":"+'INPUT DATA'!R106","v":-18920.311038332849},{"$f":"+'INPUT DATA'!S106","v":-19186.000351934214},{"$f":"+'INPUT DATA'!T106","v":-16397.150262727486},{"$f":"+'INPUT DATA'!U106","v":-15907.380288989589},{"$f":"+'INPUT DATA'!V106","v":-12721.537549387216},{"$f":"+'INPUT DATA'!W106","v":-11395.86910434267},{"$f":"+'INPUT DATA'!X106","v":-14127.269087288212},{"$f":"+'INPUT DATA'!Y106","v":-10236.080357222831},{"$f":"+'INPUT DATA'!Z106","v":-10252.625804097748},{"$f":"+'INPUT DATA'!AA106","v":-8214.8259214592017},{"$f":"+'INPUT DATA'!AB106","v":-8738.6445850717519},{"$f":"+'INPUT DATA'!AC106","v":-8901.9077927250091},{"$f":"+'INPUT DATA'!AD106","v":-9068.4036118898021},{"$f":"+'INPUT DATA'!AE106","v":-9238.196048274056},{"$f":"+'INPUT DATA'!AF106","v":-8331.825819087273},{"$f":"+'INPUT DATA'!AG106","v":-6991.4412847837793},{"$f":"+'INPUT DATA'!AH106","v":-7047.8951930825215},{"$f":"+'INPUT DATA'!AI106","v":-7187.4435179055554},{"$f":"+'INPUT DATA'!AJ106","v":-7329.7548995600864},{"$f":"+'INPUT DATA'!AK106","v":-8809.960566674963},{"$f":"+'INPUT DATA'!AL106","v":-10323.71027160978},{"$f":"+'INPUT DATA'!AM106","v":-10528.119734987653},{"$f":"+'INPUT DATA'!AN106","v":-10736.576505740411},{"$f":"+'INPUT DATA'!AO106","v":-10949.160720554069},{"$f":"+'INPUT DATA'!AP106","v":-9697.3897732432415},{"$f":"+'INPUT DATA'!AQ106","v":-8408.0349037902724},{"$f":"+'INPUT DATA'!AR106","v":-8574.5139948853193},{"$f":"+'INPUT DATA'!AS106","v":-8744.2893719840504},{"$f":"+'INPUT DATA'!AT106","v":-8917.4263015493343},{"$f":"+'INPUT DATA'!AU106","v":-9093.9913423200123},{"$f":"+'INPUT DATA'!AV106","v":-9274.0523708979472},{"$f":"+'INPUT DATA'!AW106","v":0},{"$f":"+'INPUT DATA'!AX106","v":0},{"$f":"+'INPUT DATA'!AY106","v":0},{"$f":"+'INPUT DATA'!AZ106","v":0},{"$f":"+'INPUT DATA'!BA106","v":0},{"$f":"+'INPUT DATA'!BB106","v":0},{"$f":"+'INPUT DATA'!BC106","v":0},{"$f":"+'INPUT DATA'!BD106","v":0},{"$f":"+'INPUT DATA'!BE106","v":0},{"$f":"+'INPUT DATA'!BF106","v":0},{"$f":"+'INPUT DATA'!BG106","v":0},{"$f":"+'INPUT DATA'!BH106","v":0},{"$f":"+'INPUT DATA'!BI106","v":0},{"$f":"+'INPUT DATA'!BJ106","v":0},{"$f":"+'INPUT DATA'!BK106","v":0},{"$f":"+'INPUT DATA'!BL106","v":0},{"$f":"+'INPUT DATA'!BM106","v":0},{"$f":"+'INPUT DATA'!BN106","v":0},{"$f":"+'INPUT DATA'!BO106","v":0},{"$f":"+'INPUT DATA'!BP106","v":0},{"$f":"+'INPUT DATA'!BQ106","v":0},{"$f":"+'INPUT DATA'!BR106","v":0},{"$f":"+'INPUT DATA'!BS106","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K107","v":-640.21171309682018},{"$f":"+'INPUT DATA'!L107","v":-364.9588799151378},{"$f":"+'INPUT DATA'!M107","v":4051.2304684920368},{"$f":"+'INPUT DATA'!N107","v":7417.3249092509004},{"$f":"+'INPUT DATA'!O107","v":22982.642366354725},{"$f":"+'INPUT DATA'!P107","v":-3396.8523518112347},{"$f":"+'INPUT DATA'!Q107","v":-2187.2423367820311},{"$f":"+'INPUT DATA'!R107","v":-306.86546617572969},{"$f":"+'INPUT DATA'!S107","v":-401.62392855525752},{"$f":"+'INPUT DATA'!T107","v":-589.06623283111037},{"$f":"+'INPUT DATA'!U107","v":13702.273009351669},{"$f":"+'INPUT DATA'!V107","v":-499.18529673977218},{"$f":"+'INPUT DATA'!W107","v":-236.66828449945803},{"$f":"+'INPUT DATA'!X107","v":-528.01165653106841},{"$f":"+'INPUT DATA'!Y107","v":-1112.7764870163805},{"$f":"+'INPUT DATA'!Z107","v":-1709.1199340267483},{"$f":"+'INPUT DATA'!AA107","v":-1170.4693368072169},{"$f":"+'INPUT DATA'!AB107","v":-330.8577893372962},{"$f":"+'INPUT DATA'!AC107","v":22.396760885780314},{"$f":"+'INPUT DATA'!AD107","v":3302.0979766575356},{"$f":"+'INPUT DATA'!AE107","v":8460.6056223918786},{"$f":"+'INPUT DATA'!AF107","v":12265.64106522518},{"$f":"+'INPUT DATA'!AG107","v":4956.5983847147936},{"$f":"+'INPUT DATA'!AH107","v":0},{"$f":"+'INPUT DATA'!AI107","v":0},{"$f":"+'INPUT DATA'!AJ107","v":0},{"$f":"+'INPUT DATA'!AK107","v":0},{"$f":"+'INPUT DATA'!AL107","v":0},{"$f":"+'INPUT DATA'!AM107","v":0},{"$f":"+'INPUT DATA'!AN107","v":0},{"$f":"+'INPUT DATA'!AO107","v":0},{"$f":"+'INPUT DATA'!AP107","v":0},{"$f":"+'INPUT DATA'!AQ107","v":0},{"$f":"+'INPUT DATA'!AR107","v":0},{"$f":"+'INPUT DATA'!AS107","v":0},{"$f":"+'INPUT DATA'!AT107","v":0},{"$f":"+'INPUT DATA'!AU107","v":0},{"$f":"+'INPUT DATA'!AV107","v":0},{"$f":"+'INPUT DATA'!AW107","v":0},{"$f":"+'INPUT DATA'!AX107","v":0},{"$f":"+'INPUT DATA'!AY107","v":0},{"$f":"+'INPUT DATA'!AZ107","v":0},{"$f":"+'INPUT DATA'!BA107","v":0},{"$f":"+'INPUT DATA'!BB107","v":0},{"$f":"+'INPUT DATA'!BC107","v":0},{"$f":"+'INPUT DATA'!BD107","v":0},{"$f":"+'INPUT DATA'!BE107","v":0},{"$f":"+'INPUT DATA'!BF107","v":0},{"$f":"+'INPUT DATA'!BG107","v":0},{"$f":"+'INPUT DATA'!BH107","v":0},{"$f":"+'INPUT DATA'!BI107","v":0},{"$f":"+'INPUT DATA'!BJ107","v":0},{"$f":"+'INPUT DATA'!BK107","v":0},{"$f":"+'INPUT DATA'!BL107","v":0},{"$f":"+'INPUT DATA'!BM107","v":0},{"$f":"+'INPUT DATA'!BN107","v":0},{"$f":"+'INPUT DATA'!BO107","v":0},{"$f":"+'INPUT DATA'!BP107","v":0},{"$f":"+'INPUT DATA'!BQ107","v":0},{"$f":"+'INPUT DATA'!BR107","v":0},{"$f":"+'INPUT DATA'!BS107","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I196+I200+I201+I202","v":129411.33552237379},85986.395144699767,73402.13698280383,136172.4598846884,188970.17733608661,214417.79189031481,214470.61802461083,215799.09866713817,216277.11075680112,219832.07390629512,236275.63168025159,195784.70353611844,182933.77220359835,185391.12880898206,194412.37791087304,199666.66978593171,206755.57367427956,208400.59846418659,215200.00134189674,224182.14372162957,233946.14798007361,239623.16888834411,201171.05213858472,188979.98926317485,194273.64148243555,198559.46024985934,201171.25747155951,204065.64870558868,208238.31026826586,212446.21676873165,216634.6302673936,222396.19488439412,224452.35581632081,231546.69118135789,210484.25135365303,213890.64686573643,216508.73575109665,223732.92631122368,0,0,0,0,0,{"$f":"+AZ196+AZ200+AZ201+AZ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K109","v":21182.70752478229},{"$f":"+'INPUT DATA'!L109","v":-24900.521944108092},{"$f":"+'INPUT DATA'!M109","v":-18167.808626123729},{"$f":"+'INPUT DATA'!N109","v":698.20882707336136},{"$f":"+'INPUT DATA'!O109","v":-1268.59959056464},{"$f":"+'INPUT DATA'!P109","v":-8686.571202937188},{"$f":"+'INPUT DATA'!Q109","v":-9926.2908890364997},{"$f":"+'INPUT DATA'!R109","v":-9858.5520554854975},{"$f":"+'INPUT DATA'!S109","v":-10047.47902339754},{"$f":"+'INPUT DATA'!T109","v":-10216.659288997638},{"$f":"+'INPUT DATA'!U109","v":-11116.968642079415},{"$f":"+'INPUT DATA'!V109","v":-21986.039814958414},{"$f":"+'INPUT DATA'!W109","v":-20651.256492094941},{"$f":"+'INPUT DATA'!X109","v":-21869.177769959089},{"$f":"+'INPUT DATA'!Y109","v":-23722.507328190484},{"$f":"+'INPUT DATA'!Z109","v":-25966.697641029688},{"$f":"+'INPUT DATA'!AA109","v":-28165.385870216185},{"$f":"+'INPUT DATA'!AB109","v":-29920.581442717405},{"$f":"+'INPUT DATA'!AC109","v":-29373.67332460099},{"$f":"+'INPUT DATA'!AD109","v":-35357.536362639301},{"$f":"+'INPUT DATA'!AE109","v":-36525.295058290329},{"$f":"+'INPUT DATA'!AF109","v":-38777.492246316826},{"$f":"+'INPUT DATA'!AG109","v":-35765.838182869338},{"$f":"+'INPUT DATA'!AH109","v":-37603.597249846818},{"$f":"+'INPUT DATA'!AI109","v":-40491.179303543715},{"$f":"+'INPUT DATA'!AJ109","v":-43996.493310503894},{"$f":"+'INPUT DATA'!AK109","v":-45628.156675757993},{"$f":"+'INPUT DATA'!AL109","v":-48087.495294528853},{"$f":"+'INPUT DATA'!AM109","v":-50673.377372385839},{"$f":"+'INPUT DATA'!AN109","v":-51139.650537100715},{"$f":"+'INPUT DATA'!AO109","v":-51510.233107733016},{"$f":"+'INPUT DATA'!AP109","v":-52378.63485142478},{"$f":"+'INPUT DATA'!AQ109","v":-53226.974495106828},{"$f":"+'INPUT DATA'!AR109","v":-50932.774731652389},{"$f":"+'INPUT DATA'!AS109","v":-50068.649752905418},{"$f":"+'INPUT DATA'!AT109","v":-48865.840758034392},{"$f":"+'INPUT DATA'!AU109","v":-47841.833934266811},{"$f":"+'INPUT DATA'!AV109","v":-40248.144647014153},{"$f":"+'INPUT DATA'!AW109","v":0},{"$f":"+'INPUT DATA'!AX109","v":0},{"$f":"+'INPUT DATA'!AY109","v":0},{"$f":"+'INPUT DATA'!AZ109","v":0},{"$f":"+'INPUT DATA'!BA109","v":0},{"$f":"+'INPUT DATA'!BB109","v":0},{"$f":"+'INPUT DATA'!BC109","v":0},{"$f":"+'INPUT DATA'!BD109","v":0},{"$f":"+'INPUT DATA'!BE109","v":0},{"$f":"+'INPUT DATA'!BF109","v":0},{"$f":"+'INPUT DATA'!BG109","v":0},{"$f":"+'INPUT DATA'!BH109","v":0},{"$f":"+'INPUT DATA'!BI109","v":0},{"$f":"+'INPUT DATA'!BJ109","v":0},{"$f":"+'INPUT DATA'!BK109","v":0},{"$f":"+'INPUT DATA'!BL109","v":0},{"$f":"+'INPUT DATA'!BM109","v":0},{"$f":"+'INPUT DATA'!BN109","v":0},{"$f":"+'INPUT DATA'!BO109","v":0},{"$f":"+'INPUT DATA'!BP109","v":0},{"$f":"+'INPUT DATA'!BQ109","v":0},{"$f":"+'INPUT DATA'!BR109","v":0},{"$f":"+'INPUT DATA'!BS109","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I203+I204","v":150594.04304715607},61085.873200591675,55234.328356680096,136870.66871176177,187701.57774552196,205731.22068737762,204544.32713557433,205940.54661165268,206229.63173340357,209615.41461729747,225158.66303817218,173798.66372116003,162282.51571150339,163521.95103902297,170689.87058268255,173699.97214490201,178590.18780406337,178480.01702146919,185826.32801729575,188824.60735899027,197420.85292178328,200845.67664202728,165405.21395571539,151376.39201332803,153782.46217889182,154562.96693935545,155543.10079580153,155978.15341105981,157564.93289588002,161306.56623163095,165124.39715966058,170017.56003296934,171225.38132121396,180613.91644970549,160415.60160074761,165024.80610770202,168666.90181682984,183484.78166420953,0,0,0,0,0,{"$f":"+AZ203+AZ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K111","v":-100686.33122456975},{"$f":"+'INPUT DATA'!L111","v":347325.51667337952},{"$f":"+'INPUT DATA'!M111","v":27656.746245990027},{"$f":"+'INPUT DATA'!N111","v":-22006.339072793169},{"$f":"+'INPUT DATA'!O111","v":-61666.261127983562},{"$f":"+'INPUT DATA'!P111","v":-57486.04624285068},{"$f":"+'INPUT DATA'!Q111","v":-61482.691009580398},{"$f":"+'INPUT DATA'!R111","v":-65498.451908031275},{"$f":"+'INPUT DATA'!S111","v":-69651.122478227437},{"$f":"+'INPUT DATA'!T111","v":-75584.45185348118},{"$f":"+'INPUT DATA'!U111","v":-65527.252554383318},{"$f":"+'INPUT DATA'!V111","v":-47632.17410638056},{"$f":"+'INPUT DATA'!W111","v":-55800.959528022831},{"$f":"+'INPUT DATA'!X111","v":-61583.568345212152},{"$f":"+'INPUT DATA'!Y111","v":-67114.106279438129},{"$f":"+'INPUT DATA'!Z111","v":-72978.638544234273},{"$f":"+'INPUT DATA'!AA111","v":-78037.994754127794},{"$f":"+'INPUT DATA'!AB111","v":-84046.741153767725},{"$f":"+'INPUT DATA'!AC111","v":-91086.238561543214},{"$f":"+'INPUT DATA'!AD111","v":-95574.661500266637},{"$f":"+'INPUT DATA'!AE111","v":-80714.350191459351},{"$f":"+'INPUT DATA'!AF111","v":-88636.111656970417},{"$f":"+'INPUT DATA'!AG111","v":-88188.371202686016},{"$f":"+'INPUT DATA'!AH111","v":-94790.399008432782},{"$f":"+'INPUT DATA'!AI111","v":-97617.633978810962},{"$f":"+'INPUT DATA'!AJ111","v":-103187.95918707663},{"$f":"+'INPUT DATA'!AK111","v":-108902.99930318051},{"$f":"+'INPUT DATA'!AL111","v":-71057.068034776748},{"$f":"+'INPUT DATA'!AM111","v":0},{"$f":"+'INPUT DATA'!AN111","v":0},{"$f":"+'INPUT DATA'!AO111","v":0},{"$f":"+'INPUT DATA'!AP111","v":0},{"$f":"+'INPUT DATA'!AQ111","v":0},{"$f":"+'INPUT DATA'!AR111","v":0},{"$f":"+'INPUT DATA'!AS111","v":0},{"$f":"+'INPUT DATA'!AT111","v":0},{"$f":"+'INPUT DATA'!AU111","v":0},{"$f":"+'INPUT DATA'!AV111","v":0},{"$f":"+'INPUT DATA'!AW111","v":0},{"$f":"+'INPUT DATA'!AX111","v":0},{"$f":"+'INPUT DATA'!AY111","v":0},{"$f":"+'INPUT DATA'!AZ111","v":0},{"$f":"+'INPUT DATA'!BA111","v":0},{"$f":"+'INPUT DATA'!BB111","v":0},{"$f":"+'INPUT DATA'!BC111","v":0},{"$f":"+'INPUT DATA'!BD111","v":0},{"$f":"+'INPUT DATA'!BE111","v":0},{"$f":"+'INPUT DATA'!BF111","v":0},{"$f":"+'INPUT DATA'!BG111","v":0},{"$f":"+'INPUT DATA'!BH111","v":0},{"$f":"+'INPUT DATA'!BI111","v":0},{"$f":"+'INPUT DATA'!BJ111","v":0},{"$f":"+'INPUT DATA'!BK111","v":0},{"$f":"+'INPUT DATA'!BL111","v":0},{"$f":"+'INPUT DATA'!BM111","v":0},{"$f":"+'INPUT DATA'!BN111","v":0},{"$f":"+'INPUT DATA'!BO111","v":0},{"$f":"+'INPUT DATA'!BP111","v":0},{"$f":"+'INPUT DATA'!BQ111","v":0},{"$f":"+'INPUT DATA'!BR111","v":0},{"$f":"+'INPUT DATA'!BS111","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K112","v":-69181.487315666964},{"$f":"+'INPUT DATA'!L112","v":-179700.00681053777},{"$f":"+'INPUT DATA'!M112","v":-95830.871072386944},{"$f":"+'INPUT DATA'!N112","v":-96490.175402343637},{"$f":"+'INPUT DATA'!O112","v":-95467.378033258632},{"$f":"+'INPUT DATA'!P112","v":-93158.838259815719},{"$f":"+'INPUT DATA'!Q112","v":-90228.680875681137},{"$f":"+'INPUT DATA'!R112","v":-87178.837737599024},{"$f":"+'INPUT DATA'!S112","v":-83839.341139471304},{"$f":"+'INPUT DATA'!T112","v":-80320.224793902555},{"$f":"+'INPUT DATA'!U112","v":-76485.600519698681},{"$f":"+'INPUT DATA'!V112","v":-73095.225791698147},{"$f":"+'INPUT DATA'!W112","v":-70751.193015909113},{"$f":"+'INPUT DATA'!X112","v":-68074.750452576132},{"$f":"+'INPUT DATA'!Y112","v":-65130.138649039822},{"$f":"+'INPUT DATA'!Z112","v":-61914.778648517466},{"$f":"+'INPUT DATA'!AA112","v":-58413.675943541362},{"$f":"+'INPUT DATA'!AB112","v":-54625.493694326964},{"$f":"+'INPUT DATA'!AC112","v":-50651.24806583186},{"$f":"+'INPUT DATA'!AD112","v":-46196.471200042433},{"$f":"+'INPUT DATA'!AE112","v":-41445.574285063471},{"$f":"+'INPUT DATA'!AF112","v":-36752.583239444852},{"$f":"+'INPUT DATA'!AG112","v":-31094.897676648245},{"$f":"+'INPUT DATA'!AH112","v":-25201.947891650543},{"$f":"+'INPUT DATA'!AI112","v":-19712.439330341775},{"$f":"+'INPUT DATA'!AJ112","v":-14137.446246172074},{"$f":"+'INPUT DATA'!AK112","v":-8366.1895934417898},{"$f":"+'INPUT DATA'!AL112","v":-2301.1660947396845},{"$f":"+'INPUT DATA'!AM112","v":0},{"$f":"+'INPUT DATA'!AN112","v":0},{"$f":"+'INPUT DATA'!AO112","v":0},{"$f":"+'INPUT DATA'!AP112","v":0},{"$f":"+'INPUT DATA'!AQ112","v":0},{"$f":"+'INPUT DATA'!AR112","v":0},{"$f":"+'INPUT DATA'!AS112","v":0},{"$f":"+'INPUT DATA'!AT112","v":0},{"$f":"+'INPUT DATA'!AU112","v":0},{"$f":"+'INPUT DATA'!AV112","v":0},{"$f":"+'INPUT DATA'!AW112","v":0},{"$f":"+'INPUT DATA'!AX112","v":0},{"$f":"+'INPUT DATA'!AY112","v":0},{"$f":"+'INPUT DATA'!AZ112","v":0},{"$f":"+'INPUT DATA'!BA112","v":0},{"$f":"+'INPUT DATA'!BB112","v":0},{"$f":"+'INPUT DATA'!BC112","v":0},{"$f":"+'INPUT DATA'!BD112","v":0},{"$f":"+'INPUT DATA'!BE112","v":0},{"$f":"+'INPUT DATA'!BF112","v":0},{"$f":"+'INPUT DATA'!BG112","v":0},{"$f":"+'INPUT DATA'!BH112","v":0},{"$f":"+'INPUT DATA'!BI112","v":0},{"$f":"+'INPUT DATA'!BJ112","v":0},{"$f":"+'INPUT DATA'!BK112","v":0},{"$f":"+'INPUT DATA'!BL112","v":0},{"$f":"+'INPUT DATA'!BM112","v":0},{"$f":"+'INPUT DATA'!BN112","v":0},{"$f":"+'INPUT DATA'!BO112","v":0},{"$f":"+'INPUT DATA'!BP112","v":0},{"$f":"+'INPUT DATA'!BQ112","v":0},{"$f":"+'INPUT DATA'!BR112","v":0},{"$f":"+'INPUT DATA'!BS112","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I205+I206+I207","v":-19273.77549308064},228711.3830634334,-12939.796469716821,18374.154236624963,30567.938584279764,55086.33618471121,52832.955250312807,53263.256966022382,52739.168115704815,53710.737969913738,83145.809964090193,53071.263823081332,35730.363167571457,33863.632241234693,38445.625654204596,38806.554952150276,42138.517106394218,39807.7821733745,44088.841389920672,47053.474658681196,75260.928445260462,75456.981745612007,46121.945076381126,31384.045113244709,36452.388869739079,37237.561506106744,38273.911899179227,82619.919281543378,157564.93289588002,161306.56623163095,165124.39715966058,170017.56003296934,171225.38132121396,180613.91644970549,160415.60160074761,165024.80610770202,168666.90181682984,183484.78166420953,0,0,0,0,0,{"$f":"+AZ205+AZ206+AZ207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K114","v":-18024.374265926563},{"$f":"+'INPUT DATA'!L114","v":-125213.10461872826},{"$f":"+'INPUT DATA'!M114","v":-151208.61079894181},{"$f":"+'INPUT DATA'!N114","v":-20409.234963430601},{"$f":"+'INPUT DATA'!O114","v":-50075.285337563677},{"$f":"+'INPUT DATA'!P114","v":-52200.423331649727},{"$f":"+'INPUT DATA'!Q114","v":-51109.042165029925},{"$f":"+'INPUT DATA'!R114","v":-51411.322685492123},{"$f":"+'INPUT DATA'!S114","v":-50516.399755212668},{"$f":"+'INPUT DATA'!T114","v":-51141.086916380504},{"$f":"+'INPUT DATA'!U114","v":-80733.252279751643},{"$f":"+'INPUT DATA'!V114","v":-51488.898777928975},{"$f":"+'INPUT DATA'!W114","v":-33994.262219600008},{"$f":"+'INPUT DATA'!X114","v":-32310.981439572679},{"$f":"+'INPUT DATA'!Y114","v":-37182.36837769088},{"$f":"+'INPUT DATA'!Z114","v":-37898.848442093935},{"$f":"+'INPUT DATA'!AA114","v":-40663.668532087031},{"$f":"+'INPUT DATA'!AB114","v":-39524.549407272229},{"$f":"+'INPUT DATA'!AC114","v":-42635.763984438177},{"$f":"+'INPUT DATA'!AD114","v":-48369.839732826003},{"$f":"+'INPUT DATA'!AE114","v":-76173.029896373599},{"$f":"+'INPUT DATA'!AF114","v":-61561.401621859201},{"$f":"+'INPUT DATA'!AG114","v":-61317.658549602391},{"$f":"+'INPUT DATA'!AH114","v":-30113.824002602574},{"$f":"+'INPUT DATA'!AI114","v":-32208.817269374551},{"$f":"+'INPUT DATA'!AJ114","v":-32787.016492000592},{"$f":"+'INPUT DATA'!AK114","v":-33126.535355933571},{"$f":"+'INPUT DATA'!AL114","v":-74872.373974597314},{"$f":"+'INPUT DATA'!AM114","v":-146190.2286421124},{"$f":"+'INPUT DATA'!AN114","v":-158077.29937215298},{"$f":"+'INPUT DATA'!AO114","v":-161917.68145700241},{"$f":"+'INPUT DATA'!AP114","v":-166753.77337782696},{"$f":"+'INPUT DATA'!AQ114","v":-168329.14382610613},{"$f":"+'INPUT DATA'!AR114","v":-175426.62251490325},{"$f":"+'INPUT DATA'!AS114","v":-164658.12075287485},{"$f":"+'INPUT DATA'!AT114","v":-203780.52519800665},{"$f":"+'INPUT DATA'!AU114","v":-168666.90181682984},{"$f":"+'INPUT DATA'!AV114","v":-184464.78166420929},{"$f":"+'INPUT DATA'!AW114","v":0},{"$f":"+'INPUT DATA'!AX114","v":0},{"$f":"+'INPUT DATA'!AY114","v":0},{"$f":"+'INPUT DATA'!AZ114","v":0},{"$f":"+'INPUT DATA'!BA114","v":0},{"$f":"+'INPUT DATA'!BB114","v":0},{"$f":"+'INPUT DATA'!BC114","v":0},{"$f":"+'INPUT DATA'!BD114","v":0},{"$f":"+'INPUT DATA'!BE114","v":0},{"$f":"+'INPUT DATA'!BF114","v":0},{"$f":"+'INPUT DATA'!BG114","v":0},{"$f":"+'INPUT DATA'!BH114","v":0},{"$f":"+'INPUT DATA'!BI114","v":0},{"$f":"+'INPUT DATA'!BJ114","v":0},{"$f":"+'INPUT DATA'!BK114","v":0},{"$f":"+'INPUT DATA'!BL114","v":0},{"$f":"+'INPUT DATA'!BM114","v":0},{"$f":"+'INPUT DATA'!BN114","v":0},{"$f":"+'INPUT DATA'!BO114","v":0},{"$f":"+'INPUT DATA'!BP114","v":0},{"$f":"+'INPUT DATA'!BQ114","v":0},{"$f":"+'INPUT DATA'!BR114","v":0},{"$f":"+'INPUT DATA'!BS114","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K115","v":7086.0396426510251},{"$f":"+'INPUT DATA'!L115","v":13439.47886000447},{"$f":"+'INPUT DATA'!M115","v":16473.741746761902},{"$f":"+'INPUT DATA'!N115","v":0},{"$f":"+'INPUT DATA'!O115","v":0},{"$f":"+'INPUT DATA'!P115","v":0},{"$f":"+'INPUT DATA'!Q115","v":0},{"$f":"+'INPUT DATA'!R115","v":0},{"$f":"+'INPUT DATA'!S115","v":0},{"$f":"+'INPUT DATA'!T115","v":0},{"$f":"+'INPUT DATA'!U115","v":0},{"$f":"+'INPUT DATA'!V115","v":0},{"$f":"+'INPUT DATA'!W115","v":0},{"$f":"+'INPUT DATA'!X115","v":0},{"$f":"+'INPUT DATA'!Y115","v":0},{"$f":"+'INPUT DATA'!Z115","v":0},{"$f":"+'INPUT DATA'!AA115","v":0},{"$f":"+'INPUT DATA'!AB115","v":0},{"$f":"+'INPUT DATA'!AC115","v":0},{"$f":"+'INPUT DATA'!AD115","v":0},{"$f":"+'INPUT DATA'!AE115","v":0},{"$f":"+'INPUT DATA'!AF115","v":0},{"$f":"+'INPUT DATA'!AG115","v":0},{"$f":"+'INPUT DATA'!AH115","v":0},{"$f":"+'INPUT DATA'!AI115","v":0},{"$f":"+'INPUT DATA'!AJ115","v":0},{"$f":"+'INPUT DATA'!AK115","v":0},{"$f":"+'INPUT DATA'!AL115","v":0},{"$f":"+'INPUT DATA'!AM115","v":0},{"$f":"+'INPUT DATA'!AN115","v":0},{"$f":"+'INPUT DATA'!AO115","v":0},{"$f":"+'INPUT DATA'!AP115","v":0},{"$f":"+'INPUT DATA'!AQ115","v":0},{"$f":"+'INPUT DATA'!AR115","v":0},{"$f":"+'INPUT DATA'!AS115","v":0},{"$f":"+'INPUT DATA'!AT115","v":0},{"$f":"+'INPUT DATA'!AU115","v":0},{"$f":"+'INPUT DATA'!AV115","v":0},{"$f":"+'INPUT DATA'!AW115","v":0},{"$f":"+'INPUT DATA'!AX115","v":0},{"$f":"+'INPUT DATA'!AY115","v":0},{"$f":"+'INPUT DATA'!AZ115","v":0},{"$f":"+'INPUT DATA'!BA115","v":0},{"$f":"+'INPUT DATA'!BB115","v":0},{"$f":"+'INPUT DATA'!BC115","v":0},{"$f":"+'INPUT DATA'!BD115","v":0},{"$f":"+'INPUT DATA'!BE115","v":0},{"$f":"+'INPUT DATA'!BF115","v":0},{"$f":"+'INPUT DATA'!BG115","v":0},{"$f":"+'INPUT DATA'!BH115","v":0},{"$f":"+'INPUT DATA'!BI115","v":0},{"$f":"+'INPUT DATA'!BJ115","v":0},{"$f":"+'INPUT DATA'!BK115","v":0},{"$f":"+'INPUT DATA'!BL115","v":0},{"$f":"+'INPUT DATA'!BM115","v":0},{"$f":"+'INPUT DATA'!BN115","v":0},{"$f":"+'INPUT DATA'!BO115","v":0},{"$f":"+'INPUT DATA'!BP115","v":0},{"$f":"+'INPUT DATA'!BQ115","v":0},{"$f":"+'INPUT DATA'!BR115","v":0},{"$f":"+'INPUT DATA'!BS115","v":0}]
[null,null,"Other",null,null,null,null,null,{"$f":"+'INPUT DATA'!K116","v":0},{"$f":"+'INPUT DATA'!L116","v":0},{"$f":"+'INPUT DATA'!M116","v":0},{"$f":"+'INPUT DATA'!N116","v":0},{"$f":"+'INPUT DATA'!O116","v":0},{"$f":"+'INPUT DATA'!P116","v":0},{"$f":"+'INPUT DATA'!Q116","v":0},{"$f":"+'INPUT DATA'!R116","v":0},{"$f":"+'INPUT DATA'!S116","v":-545.33983380801305},{"$f":"+'INPUT DATA'!T116","v":-1141.1314727603458},{"$f":"+'INPUT DATA'!U116","v":-1161.5748685534752},{"$f":"+'INPUT DATA'!V116","v":-1085.4660584967774},{"$f":"+'INPUT DATA'!W116","v":-1142.0989055047769},{"$f":"+'INPUT DATA'!X116","v":-1168.8219017692431},{"$f":"+'INPUT DATA'!Y116","v":-1185.6491252159265},{"$f":"+'INPUT DATA'!Z116","v":-1208.0341428697734},{"$f":"+'INPUT DATA'!AA116","v":-1212.5294334399641},{"$f":"+'INPUT DATA'!AB116","v":-1233.1555822450639},{"$f":"+'INPUT DATA'!AC116","v":-1249.4670513989286},{"$f":"+'INPUT DATA'!AD116","v":-1278.6976592209239},{"$f":"+'INPUT DATA'!AE116","v":-1322.0138530308634},{"$f":"+'INPUT DATA'!AF116","v":-1360.6794983120208},{"$f":"+'INPUT DATA'!AG116","v":-1657.1336647509406},{"$f":"+'INPUT DATA'!AH116","v":-1334.7086823754585},{"$f":"+'INPUT DATA'!AI116","v":-1346.4328413623043},{"$f":"+'INPUT DATA'!AJ116","v":-1360.6810133503991},{"$f":"+'INPUT DATA'!AK116","v":-1360.0290422471103},{"$f":"+'INPUT DATA'!AL116","v":-3899.4754635921704},{"$f":"+'INPUT DATA'!AM116","v":-8230.2938994975066},{"$f":"+'INPUT DATA'!AN116","v":0},{"$f":"+'INPUT DATA'!AO116","v":0},{"$f":"+'INPUT DATA'!AP116","v":0},{"$f":"+'INPUT DATA'!AQ116","v":0},{"$f":"+'INPUT DATA'!AR116","v":0},{"$f":"+'INPUT DATA'!AS116","v":0},{"$f":"+'INPUT DATA'!AT116","v":0},{"$f":"+'INPUT DATA'!AU116","v":0},{"$f":"+'INPUT DATA'!AV116","v":0},{"$f":"+'INPUT DATA'!AW116","v":0},{"$f":"+'INPUT DATA'!AX116","v":0},{"$f":"+'INPUT DATA'!AY116","v":0},{"$f":"+'INPUT DATA'!AZ116","v":0},{"$f":"+'INPUT DATA'!BA116","v":0},{"$f":"+'INPUT DATA'!BB116","v":0},{"$f":"+'INPUT DATA'!BC116","v":0},{"$f":"+'INPUT DATA'!BD116","v":0},{"$f":"+'INPUT DATA'!BE116","v":0},{"$f":"+'INPUT DATA'!BF116","v":0},{"$f":"+'INPUT DATA'!BG116","v":0},{"$f":"+'INPUT DATA'!BH116","v":0},{"$f":"+'INPUT DATA'!BI116","v":0},{"$f":"+'INPUT DATA'!BJ116","v":0},{"$f":"+'INPUT DATA'!BK116","v":0},{"$f":"+'INPUT DATA'!BL116","v":0},{"$f":"+'INPUT DATA'!BM116","v":0},{"$f":"+'INPUT DATA'!BN116","v":0},{"$f":"+'INPUT DATA'!BO116","v":0},{"$f":"+'INPUT DATA'!BP116","v":0},{"$f":"+'INPUT DATA'!BQ116","v":0},{"$f":"+'INPUT DATA'!BR116","v":0},{"$f":"+'INPUT DATA'!BS116","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I208+I209+I210+I211","v":-30212.110116356176},116937.75730470961,-147674.66552189674,-2035.0807268056378,-19507.346753283913,2885.9128530614835,1723.9130852828821,1851.9342805302585,1677.4285266841346,1428.5195807728887,1250.9828157850745,496.89898665557985,594.00204246667158,383.82889989277055,77.608151297789163,-300.32763281343205,262.31914086722281,-949.92281614279204,203.61035408356565,-2595.0627333657312,-2234.1153041439993,12534.900625440787,-16852.847137972207,-64.487571733323875,2897.1387590022241,3089.8640007557528,3787.3475009985464,3848.0698433538932,3144.4103542701105,3229.266859477968,3206.7157026581699,3263.7866551423795,{"$f":"+AO208+AO209+AO210+AO211","v":2896.2374951078382},5187.2939348022337,-4242.5191521272354,-38755.719090304628,0,-979.99999999976717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J118","v":89544.456803845736},{"$f":"+I212+H213","v":59332.34668748956},176270.10399219918,28595.438470302441,26560.357743496803,7053.0109902128897,9938.9238432743732,11662.836928557255,13514.771209087514,15192.199735771648,16620.719316544535,17871.70213232961,18368.601118985189,18962.603161451862,19346.432061344633,19424.040212642423,19123.712579828993,19386.031720696214,18436.108904553421,18639.719258636986,16044.656525271253,13810.541221127254,26345.441846568043,9492.594708595836,9428.1071368625126,12325.245895864737,15415.10989662049,19202.457397619037,23050.52724097293,26194.937595243042,29424.20445472101,32630.92015737918,35894.706812521559,38790.944307629397,43978.238242431631,39735.719090304396,979.99999999976717,979.99999999976717,0,0,0,0,0,0,{"$f":"+AZ212+AY213","v":0},{"$f":"+BA212+AZ213","v":0},{"$f":"+BB212+BA213","v":0},{"$f":"+BC212+BB213","v":0},{"$f":"+BD212+BC213","v":0},{"$f":"+BE212+BD213","v":0},{"$f":"+BF212+BE213","v":0},{"$f":"+BG212+BF213","v":0},{"$f":"+BH212+BG213","v":0},{"$f":"+BI212+BH213","v":0},{"$f":"+BJ212+BI213","v":0},{"$f":"+BK212+BJ213","v":0},{"$f":"+BL212+BK213","v":0},{"$f":"+BM212+BL213","v":0},{"$f":"+BN212+BM213","v":0},{"$f":"+BO212+BN213","v":0},{"$f":"+BP212+BO213","v":0},{"$f":"+BQ212+BP213","v":0}]
[]
[]
[]
[]
[1,null,"Uruguay"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C218&\" - [000' EUR]\"","v":"Cash Flow Uruguay - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I223+I224+I225","v":70921.486837632692},71496.97000169511,72099.515538531821,72799.054006486083,73161.789275111048,73748.967051359155,74348.197081862367,75138.202704772615,75585.460281617285,76222.405376715033,76872.438508670893,77721.037984935407,78214.638784035196,78905.63081061485,75736.271383093641,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ223+AZ224+AZ225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K128","v":70921.486837632692},{"$f":"+'INPUT DATA'!L128","v":71496.97000169511},{"$f":"+'INPUT DATA'!M128","v":72099.515538531821},{"$f":"+'INPUT DATA'!N128","v":72799.054006486083},{"$f":"+'INPUT DATA'!O128","v":73161.789275111048},{"$f":"+'INPUT DATA'!P128","v":73748.967051359155},{"$f":"+'INPUT DATA'!Q128","v":74348.197081862367},{"$f":"+'INPUT DATA'!R128","v":75138.202704772615},{"$f":"+'INPUT DATA'!S128","v":75585.460281617285},{"$f":"+'INPUT DATA'!T128","v":76222.405376715033},{"$f":"+'INPUT DATA'!U128","v":76872.438508670893},{"$f":"+'INPUT DATA'!V128","v":77721.037984935407},{"$f":"+'INPUT DATA'!W128","v":78214.638784035196},{"$f":"+'INPUT DATA'!X128","v":78905.63081061485},{"$f":"+'INPUT DATA'!Y128","v":75736.271383093641},{"$f":"+'INPUT DATA'!Z128","v":10290.352589550272},{"$f":"+'INPUT DATA'!AA128","v":12098.252438176605},{"$f":"+'INPUT DATA'!AB128","v":0},{"$f":"+'INPUT DATA'!AC128","v":0},{"$f":"+'INPUT DATA'!AD128","v":0},{"$f":"+'INPUT DATA'!AE128","v":0},{"$f":"+'INPUT DATA'!AF128","v":0},{"$f":"+'INPUT DATA'!AG128","v":0},{"$f":"+'INPUT DATA'!AH128","v":0},{"$f":"+'INPUT DATA'!AI128","v":0},{"$f":"+'INPUT DATA'!AJ128","v":0},{"$f":"+'INPUT DATA'!AK128","v":0},{"$f":"+'INPUT DATA'!AL128","v":0},{"$f":"+'INPUT DATA'!AM128","v":0},{"$f":"+'INPUT DATA'!AN128","v":0},{"$f":"+'INPUT DATA'!AO128","v":0},{"$f":"+'INPUT DATA'!AP128","v":0},{"$f":"+'INPUT DATA'!AQ128","v":0},{"$f":"+'INPUT DATA'!AR128","v":0},{"$f":"+'INPUT DATA'!AS128","v":0},{"$f":"+'INPUT DATA'!AT128","v":0},{"$f":"+'INPUT DATA'!AU128","v":0},{"$f":"+'INPUT DATA'!AV128","v":0},{"$f":"+'INPUT DATA'!AW128","v":0},{"$f":"+'INPUT DATA'!AX128","v":0},{"$f":"+'INPUT DATA'!AY128","v":0},{"$f":"+'INPUT DATA'!AZ128","v":0},{"$f":"+'INPUT DATA'!BA128","v":0},{"$f":"+'INPUT DATA'!BB128","v":0},{"$f":"+'INPUT DATA'!BC128","v":0},{"$f":"+'INPUT DATA'!BD128","v":0},{"$f":"+'INPUT DATA'!BE128","v":0},{"$f":"+'INPUT DATA'!BF128","v":0},{"$f":"+'INPUT DATA'!BG128","v":0},{"$f":"+'INPUT DATA'!BH128","v":0},{"$f":"+'INPUT DATA'!BI128","v":0},{"$f":"+'INPUT DATA'!BJ128","v":0},{"$f":"+'INPUT DATA'!BK128","v":0},{"$f":"+'INPUT DATA'!BL128","v":0},{"$f":"+'INPUT DATA'!BM128","v":0},{"$f":"+'INPUT DATA'!BN128","v":0},{"$f":"+'INPUT DATA'!BO128","v":0},{"$f":"+'INPUT DATA'!BP128","v":0},{"$f":"+'INPUT DATA'!BQ128","v":0},{"$f":"+'INPUT DATA'!BR128","v":0},{"$f":"+'INPUT DATA'!BS128","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K129","v":0},{"$f":"+'INPUT DATA'!L129","v":0},{"$f":"+'INPUT DATA'!M129","v":0},{"$f":"+'INPUT DATA'!N129","v":0},{"$f":"+'INPUT DATA'!O129","v":0},{"$f":"+'INPUT DATA'!P129","v":0},{"$f":"+'INPUT DATA'!Q129","v":0},{"$f":"+'INPUT DATA'!R129","v":0},{"$f":"+'INPUT DATA'!S129","v":0},{"$f":"+'INPUT DATA'!T129","v":0},{"$f":"+'INPUT DATA'!U129","v":0},{"$f":"+'INPUT DATA'!V129","v":0},{"$f":"+'INPUT DATA'!W129","v":0},{"$f":"+'INPUT DATA'!X129","v":0},{"$f":"+'INPUT DATA'!Y129","v":0},{"$f":"+'INPUT DATA'!Z129","v":0},{"$f":"+'INPUT DATA'!AA129","v":0},{"$f":"+'INPUT DATA'!AB129","v":0},{"$f":"+'INPUT DATA'!AC129","v":0},{"$f":"+'INPUT DATA'!AD129","v":0},{"$f":"+'INPUT DATA'!AE129","v":0},{"$f":"+'INPUT DATA'!AF129","v":0},{"$f":"+'INPUT DATA'!AG129","v":0},{"$f":"+'INPUT DATA'!AH129","v":0},{"$f":"+'INPUT DATA'!AI129","v":0},{"$f":"+'INPUT DATA'!AJ129","v":0},{"$f":"+'INPUT DATA'!AK129","v":0},{"$f":"+'INPUT DATA'!AL129","v":0},{"$f":"+'INPUT DATA'!AM129","v":0},{"$f":"+'INPUT DATA'!AN129","v":0},{"$f":"+'INPUT DATA'!AO129","v":0},{"$f":"+'INPUT DATA'!AP129","v":0},{"$f":"+'INPUT DATA'!AQ129","v":0},{"$f":"+'INPUT DATA'!AR129","v":0},{"$f":"+'INPUT DATA'!AS129","v":0},{"$f":"+'INPUT DATA'!AT129","v":0},{"$f":"+'INPUT DATA'!AU129","v":0},{"$f":"+'INPUT DATA'!AV129","v":0},{"$f":"+'INPUT DATA'!AW129","v":0},{"$f":"+'INPUT DATA'!AX129","v":0},{"$f":"+'INPUT DATA'!AY129","v":0},{"$f":"+'INPUT DATA'!AZ129","v":0},{"$f":"+'INPUT DATA'!BA129","v":0},{"$f":"+'INPUT DATA'!BB129","v":0},{"$f":"+'INPUT DATA'!BC129","v":0},{"$f":"+'INPUT DATA'!BD129","v":0},{"$f":"+'INPUT DATA'!BE129","v":0},{"$f":"+'INPUT DATA'!BF129","v":0},{"$f":"+'INPUT DATA'!BG129","v":0},{"$f":"+'INPUT DATA'!BH129","v":0},{"$f":"+'INPUT DATA'!BI129","v":0},{"$f":"+'INPUT DATA'!BJ129","v":0},{"$f":"+'INPUT DATA'!BK129","v":0},{"$f":"+'INPUT DATA'!BL129","v":0},{"$f":"+'INPUT DATA'!BM129","v":0},{"$f":"+'INPUT DATA'!BN129","v":0},{"$f":"+'INPUT DATA'!BO129","v":0},{"$f":"+'INPUT DATA'!BP129","v":0},{"$f":"+'INPUT DATA'!BQ129","v":0},{"$f":"+'INPUT DATA'!BR129","v":0},{"$f":"+'INPUT DATA'!BS129","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K130","v":0},{"$f":"+'INPUT DATA'!L130","v":0},{"$f":"+'INPUT DATA'!M130","v":0},{"$f":"+'INPUT DATA'!N130","v":0},{"$f":"+'INPUT DATA'!O130","v":0},{"$f":"+'INPUT DATA'!P130","v":0},{"$f":"+'INPUT DATA'!Q130","v":0},{"$f":"+'INPUT DATA'!R130","v":0},{"$f":"+'INPUT DATA'!S130","v":0},{"$f":"+'INPUT DATA'!T130","v":0},{"$f":"+'INPUT DATA'!U130","v":0},{"$f":"+'INPUT DATA'!V130","v":0},{"$f":"+'INPUT DATA'!W130","v":0},{"$f":"+'INPUT DATA'!X130","v":0},{"$f":"+'INPUT DATA'!Y130","v":0},{"$f":"+'INPUT DATA'!Z130","v":0},{"$f":"+'INPUT DATA'!AA130","v":0},{"$f":"+'INPUT DATA'!AB130","v":0},{"$f":"+'INPUT DATA'!AC130","v":0},{"$f":"+'INPUT DATA'!AD130","v":0},{"$f":"+'INPUT DATA'!AE130","v":0},{"$f":"+'INPUT DATA'!AF130","v":0},{"$f":"+'INPUT DATA'!AG130","v":0},{"$f":"+'INPUT DATA'!AH130","v":0},{"$f":"+'INPUT DATA'!AI130","v":0},{"$f":"+'INPUT DATA'!AJ130","v":0},{"$f":"+'INPUT DATA'!AK130","v":0},{"$f":"+'INPUT DATA'!AL130","v":0},{"$f":"+'INPUT DATA'!AM130","v":0},{"$f":"+'INPUT DATA'!AN130","v":0},{"$f":"+'INPUT DATA'!AO130","v":0},{"$f":"+'INPUT DATA'!AP130","v":0},{"$f":"+'INPUT DATA'!AQ130","v":0},{"$f":"+'INPUT DATA'!AR130","v":0},{"$f":"+'INPUT DATA'!AS130","v":0},{"$f":"+'INPUT DATA'!AT130","v":0},{"$f":"+'INPUT DATA'!AU130","v":0},{"$f":"+'INPUT DATA'!AV130","v":0},{"$f":"+'INPUT DATA'!AW130","v":0},{"$f":"+'INPUT DATA'!AX130","v":0},{"$f":"+'INPUT DATA'!AY130","v":0},{"$f":"+'INPUT DATA'!AZ130","v":0},{"$f":"+'INPUT DATA'!BA130","v":0},{"$f":"+'INPUT DATA'!BB130","v":0},{"$f":"+'INPUT DATA'!BC130","v":0},{"$f":"+'INPUT DATA'!BD130","v":0},{"$f":"+'INPUT DATA'!BE130","v":0},{"$f":"+'INPUT DATA'!BF130","v":0},{"$f":"+'INPUT DATA'!BG130","v":0},{"$f":"+'INPUT DATA'!BH130","v":0},{"$f":"+'INPUT DATA'!BI130","v":0},{"$f":"+'INPUT DATA'!BJ130","v":0},{"$f":"+'INPUT DATA'!BK130","v":0},{"$f":"+'INPUT DATA'!BL130","v":0},{"$f":"+'INPUT DATA'!BM130","v":0},{"$f":"+'INPUT DATA'!BN130","v":0},{"$f":"+'INPUT DATA'!BO130","v":0},{"$f":"+'INPUT DATA'!BP130","v":0},{"$f":"+'INPUT DATA'!BQ130","v":0},{"$f":"+'INPUT DATA'!BR130","v":0},{"$f":"+'INPUT DATA'!BS130","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K131","v":-9056.5639088658172},{"$f":"+'INPUT DATA'!L131","v":-9347.1303178903527},{"$f":"+'INPUT DATA'!M131","v":-9526.0579635662907},{"$f":"+'INPUT DATA'!N131","v":-9695.8763228853313},{"$f":"+'INPUT DATA'!O131","v":-9855.5257651979209},{"$f":"+'INPUT DATA'!P131","v":-10045.355897509102},{"$f":"+'INPUT DATA'!Q131","v":-10237.316894567635},{"$f":"+'INPUT DATA'!R131","v":-10488.20065987568},{"$f":"+'INPUT DATA'!S131","v":-10709.201025218759},{"$f":"+'INPUT DATA'!T131","v":-11355.469570212168},{"$f":"+'INPUT DATA'!U131","v":-12482.024014928922},{"$f":"+'INPUT DATA'!V131","v":-12786.631424019237},{"$f":"+'INPUT DATA'!W131","v":-13117.909429155628},{"$f":"+'INPUT DATA'!X131","v":-13408.417943398235},{"$f":"+'INPUT DATA'!Y131","v":-8253.804236622691},{"$f":"+'INPUT DATA'!Z131","v":808.80397941523256},{"$f":"+'INPUT DATA'!AA131","v":11531.821388612225},{"$f":"+'INPUT DATA'!AB131","v":0},{"$f":"+'INPUT DATA'!AC131","v":0},{"$f":"+'INPUT DATA'!AD131","v":0},{"$f":"+'INPUT DATA'!AE131","v":0},{"$f":"+'INPUT DATA'!AF131","v":0},{"$f":"+'INPUT DATA'!AG131","v":0},{"$f":"+'INPUT DATA'!AH131","v":0},{"$f":"+'INPUT DATA'!AI131","v":0},{"$f":"+'INPUT DATA'!AJ131","v":0},{"$f":"+'INPUT DATA'!AK131","v":0},{"$f":"+'INPUT DATA'!AL131","v":0},{"$f":"+'INPUT DATA'!AM131","v":0},{"$f":"+'INPUT DATA'!AN131","v":0},{"$f":"+'INPUT DATA'!AO131","v":0},{"$f":"+'INPUT DATA'!AP131","v":0},{"$f":"+'INPUT DATA'!AQ131","v":0},{"$f":"+'INPUT DATA'!AR131","v":0},{"$f":"+'INPUT DATA'!AS131","v":0},{"$f":"+'INPUT DATA'!AT131","v":0},{"$f":"+'INPUT DATA'!AU131","v":0},{"$f":"+'INPUT DATA'!AV131","v":0},{"$f":"+'INPUT DATA'!AW131","v":0},{"$f":"+'INPUT DATA'!AX131","v":0},{"$f":"+'INPUT DATA'!AY131","v":0},{"$f":"+'INPUT DATA'!AZ131","v":0},{"$f":"+'INPUT DATA'!BA131","v":0},{"$f":"+'INPUT DATA'!BB131","v":0},{"$f":"+'INPUT DATA'!BC131","v":0},{"$f":"+'INPUT DATA'!BD131","v":0},{"$f":"+'INPUT DATA'!BE131","v":0},{"$f":"+'INPUT DATA'!BF131","v":0},{"$f":"+'INPUT DATA'!BG131","v":0},{"$f":"+'INPUT DATA'!BH131","v":0},{"$f":"+'INPUT DATA'!BI131","v":0},{"$f":"+'INPUT DATA'!BJ131","v":0},{"$f":"+'INPUT DATA'!BK131","v":0},{"$f":"+'INPUT DATA'!BL131","v":0},{"$f":"+'INPUT DATA'!BM131","v":0},{"$f":"+'INPUT DATA'!BN131","v":0},{"$f":"+'INPUT DATA'!BO131","v":0},{"$f":"+'INPUT DATA'!BP131","v":0},{"$f":"+'INPUT DATA'!BQ131","v":0},{"$f":"+'INPUT DATA'!BR131","v":0},{"$f":"+'INPUT DATA'!BS131","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K132","v":-694.13380855950595},{"$f":"+'INPUT DATA'!L132","v":-176.3011827286544},{"$f":"+'INPUT DATA'!M132","v":-273.79019588328595},{"$f":"+'INPUT DATA'!N132","v":-2157.5414491187444},{"$f":"+'INPUT DATA'!O132","v":-1715.5582632424425},{"$f":"+'INPUT DATA'!P132","v":-418.57381569733735},{"$f":"+'INPUT DATA'!Q132","v":-4683.3517258624297},{"$f":"+'INPUT DATA'!R132","v":-651.43469196126614},{"$f":"+'INPUT DATA'!S132","v":-1183.9772792864928},{"$f":"+'INPUT DATA'!T132","v":-4927.0469589679715},{"$f":"+'INPUT DATA'!U132","v":-453.58869035961192},{"$f":"+'INPUT DATA'!V132","v":-4655.9662058912154},{"$f":"+'INPUT DATA'!W132","v":-945.3382539168548},{"$f":"+'INPUT DATA'!X132","v":-2117.8797325917653},{"$f":"+'INPUT DATA'!Y132","v":-754.88476712514114},{"$f":"+'INPUT DATA'!Z132","v":-1057.8881153355865},{"$f":"+'INPUT DATA'!AA132","v":-446.73726540111659},{"$f":"+'INPUT DATA'!AB132","v":0},{"$f":"+'INPUT DATA'!AC132","v":0},{"$f":"+'INPUT DATA'!AD132","v":0},{"$f":"+'INPUT DATA'!AE132","v":0},{"$f":"+'INPUT DATA'!AF132","v":0},{"$f":"+'INPUT DATA'!AG132","v":0},{"$f":"+'INPUT DATA'!AH132","v":0},{"$f":"+'INPUT DATA'!AI132","v":0},{"$f":"+'INPUT DATA'!AJ132","v":0},{"$f":"+'INPUT DATA'!AK132","v":0},{"$f":"+'INPUT DATA'!AL132","v":0},{"$f":"+'INPUT DATA'!AM132","v":0},{"$f":"+'INPUT DATA'!AN132","v":0},{"$f":"+'INPUT DATA'!AO132","v":0},{"$f":"+'INPUT DATA'!AP132","v":0},{"$f":"+'INPUT DATA'!AQ132","v":0},{"$f":"+'INPUT DATA'!AR132","v":0},{"$f":"+'INPUT DATA'!AS132","v":0},{"$f":"+'INPUT DATA'!AT132","v":0},{"$f":"+'INPUT DATA'!AU132","v":0},{"$f":"+'INPUT DATA'!AV132","v":0},{"$f":"+'INPUT DATA'!AW132","v":0},{"$f":"+'INPUT DATA'!AX132","v":0},{"$f":"+'INPUT DATA'!AY132","v":0},{"$f":"+'INPUT DATA'!AZ132","v":0},{"$f":"+'INPUT DATA'!BA132","v":0},{"$f":"+'INPUT DATA'!BB132","v":0},{"$f":"+'INPUT DATA'!BC132","v":0},{"$f":"+'INPUT DATA'!BD132","v":0},{"$f":"+'INPUT DATA'!BE132","v":0},{"$f":"+'INPUT DATA'!BF132","v":0},{"$f":"+'INPUT DATA'!BG132","v":0},{"$f":"+'INPUT DATA'!BH132","v":0},{"$f":"+'INPUT DATA'!BI132","v":0},{"$f":"+'INPUT DATA'!BJ132","v":0},{"$f":"+'INPUT DATA'!BK132","v":0},{"$f":"+'INPUT DATA'!BL132","v":0},{"$f":"+'INPUT DATA'!BM132","v":0},{"$f":"+'INPUT DATA'!BN132","v":0},{"$f":"+'INPUT DATA'!BO132","v":0},{"$f":"+'INPUT DATA'!BP132","v":0},{"$f":"+'INPUT DATA'!BQ132","v":0},{"$f":"+'INPUT DATA'!BR132","v":0},{"$f":"+'INPUT DATA'!BS132","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K133","v":-1193.7386427621859},{"$f":"+'INPUT DATA'!L133","v":-2507.3646495774206},{"$f":"+'INPUT DATA'!M133","v":-2143.7722408271347},{"$f":"+'INPUT DATA'!N133","v":729.61388605962884},{"$f":"+'INPUT DATA'!O133","v":-161.17373110162606},{"$f":"+'INPUT DATA'!P133","v":-1094.9796818836212},{"$f":"+'INPUT DATA'!Q133","v":3681.2803974498747},{"$f":"+'INPUT DATA'!R133","v":77.150365746369744},{"$f":"+'INPUT DATA'!S133","v":-590.85701020846716},{"$f":"+'INPUT DATA'!T133","v":-5741.9888004834029},{"$f":"+'INPUT DATA'!U133","v":6423.1719431518541},{"$f":"+'INPUT DATA'!V133","v":1965.234009823617},{"$f":"+'INPUT DATA'!W133","v":-461.0871795531956},{"$f":"+'INPUT DATA'!X133","v":6448.3023417274599},{"$f":"+'INPUT DATA'!Y133","v":148.06515724250809},{"$f":"+'INPUT DATA'!Z133","v":2639.2622422060713},{"$f":"+'INPUT DATA'!AA133","v":0},{"$f":"+'INPUT DATA'!AB133","v":0},{"$f":"+'INPUT DATA'!AC133","v":0},{"$f":"+'INPUT DATA'!AD133","v":0},{"$f":"+'INPUT DATA'!AE133","v":0},{"$f":"+'INPUT DATA'!AF133","v":0},{"$f":"+'INPUT DATA'!AG133","v":0},{"$f":"+'INPUT DATA'!AH133","v":0},{"$f":"+'INPUT DATA'!AI133","v":0},{"$f":"+'INPUT DATA'!AJ133","v":0},{"$f":"+'INPUT DATA'!AK133","v":0},{"$f":"+'INPUT DATA'!AL133","v":0},{"$f":"+'INPUT DATA'!AM133","v":0},{"$f":"+'INPUT DATA'!AN133","v":0},{"$f":"+'INPUT DATA'!AO133","v":0},{"$f":"+'INPUT DATA'!AP133","v":0},{"$f":"+'INPUT DATA'!AQ133","v":0},{"$f":"+'INPUT DATA'!AR133","v":0},{"$f":"+'INPUT DATA'!AS133","v":0},{"$f":"+'INPUT DATA'!AT133","v":0},{"$f":"+'INPUT DATA'!AU133","v":0},{"$f":"+'INPUT DATA'!AV133","v":0},{"$f":"+'INPUT DATA'!AW133","v":0},{"$f":"+'INPUT DATA'!AX133","v":0},{"$f":"+'INPUT DATA'!AY133","v":0},{"$f":"+'INPUT DATA'!AZ133","v":0},{"$f":"+'INPUT DATA'!BA133","v":0},{"$f":"+'INPUT DATA'!BB133","v":0},{"$f":"+'INPUT DATA'!BC133","v":0},{"$f":"+'INPUT DATA'!BD133","v":0},{"$f":"+'INPUT DATA'!BE133","v":0},{"$f":"+'INPUT DATA'!BF133","v":0},{"$f":"+'INPUT DATA'!BG133","v":0},{"$f":"+'INPUT DATA'!BH133","v":0},{"$f":"+'INPUT DATA'!BI133","v":0},{"$f":"+'INPUT DATA'!BJ133","v":0},{"$f":"+'INPUT DATA'!BK133","v":0},{"$f":"+'INPUT DATA'!BL133","v":0},{"$f":"+'INPUT DATA'!BM133","v":0},{"$f":"+'INPUT DATA'!BN133","v":0},{"$f":"+'INPUT DATA'!BO133","v":0},{"$f":"+'INPUT DATA'!BP133","v":0},{"$f":"+'INPUT DATA'!BQ133","v":0},{"$f":"+'INPUT DATA'!BR133","v":0},{"$f":"+'INPUT DATA'!BS133","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I222+I226+I227+I228","v":59977.050477445184},59466.173851498679,60155.895138255109,61675.250120541627,61429.531515569062,62190.057656269099,63108.808858882177,64075.717718682041,63101.424966903563,54197.900047051487,70359.997746534209,62243.674364848572,63690.303921409526,69827.635476352312,66875.647536588323,12680.530695835987,23183.336561387714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ222+AZ226+AZ227+AZ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K135","v":-66.235869477216198},{"$f":"+'INPUT DATA'!L135","v":-179.67472104118886},{"$f":"+'INPUT DATA'!M135","v":-639.66715949831701},{"$f":"+'INPUT DATA'!N135","v":-423.16261485575001},{"$f":"+'INPUT DATA'!O135","v":-539.46590529734192},{"$f":"+'INPUT DATA'!P135","v":-631.65830417795974},{"$f":"+'INPUT DATA'!Q135","v":-704.26819379391611},{"$f":"+'INPUT DATA'!R135","v":-848.24820316664261},{"$f":"+'INPUT DATA'!S135","v":-972.04783474469355},{"$f":"+'INPUT DATA'!T135","v":-3478.8507952695809},{"$f":"+'INPUT DATA'!U135","v":-21531.991307631793},{"$f":"+'INPUT DATA'!V135","v":-13509.067673561451},{"$f":"+'INPUT DATA'!W135","v":-14629.99301735759},{"$f":"+'INPUT DATA'!X135","v":-15590.9721422766},{"$f":"+'INPUT DATA'!Y135","v":-14333.335261401025},{"$f":"+'INPUT DATA'!Z135","v":-1530.8641483239246},{"$f":"+'INPUT DATA'!AA135","v":-2362.5809328918549},{"$f":"+'INPUT DATA'!AB135","v":-9.2328529079596948E-5},{"$f":"+'INPUT DATA'!AC135","v":0},{"$f":"+'INPUT DATA'!AD135","v":0},{"$f":"+'INPUT DATA'!AE135","v":0},{"$f":"+'INPUT DATA'!AF135","v":0},{"$f":"+'INPUT DATA'!AG135","v":0},{"$f":"+'INPUT DATA'!AH135","v":0},{"$f":"+'INPUT DATA'!AI135","v":0},{"$f":"+'INPUT DATA'!AJ135","v":0},{"$f":"+'INPUT DATA'!AK135","v":0},{"$f":"+'INPUT DATA'!AL135","v":0},{"$f":"+'INPUT DATA'!AM135","v":0},{"$f":"+'INPUT DATA'!AN135","v":0},{"$f":"+'INPUT DATA'!AO135","v":0},{"$f":"+'INPUT DATA'!AP135","v":0},{"$f":"+'INPUT DATA'!AQ135","v":0},{"$f":"+'INPUT DATA'!AR135","v":0},{"$f":"+'INPUT DATA'!AS135","v":0},{"$f":"+'INPUT DATA'!AT135","v":0},{"$f":"+'INPUT DATA'!AU135","v":0},{"$f":"+'INPUT DATA'!AV135","v":0},{"$f":"+'INPUT DATA'!AW135","v":0},{"$f":"+'INPUT DATA'!AX135","v":0},{"$f":"+'INPUT DATA'!AY135","v":0},{"$f":"+'INPUT DATA'!AZ135","v":0},{"$f":"+'INPUT DATA'!BA135","v":0},{"$f":"+'INPUT DATA'!BB135","v":0},{"$f":"+'INPUT DATA'!BC135","v":0},{"$f":"+'INPUT DATA'!BD135","v":0},{"$f":"+'INPUT DATA'!BE135","v":0},{"$f":"+'INPUT DATA'!BF135","v":0},{"$f":"+'INPUT DATA'!BG135","v":0},{"$f":"+'INPUT DATA'!BH135","v":0},{"$f":"+'INPUT DATA'!BI135","v":0},{"$f":"+'INPUT DATA'!BJ135","v":0},{"$f":"+'INPUT DATA'!BK135","v":0},{"$f":"+'INPUT DATA'!BL135","v":0},{"$f":"+'INPUT DATA'!BM135","v":0},{"$f":"+'INPUT DATA'!BN135","v":0},{"$f":"+'INPUT DATA'!BO135","v":0},{"$f":"+'INPUT DATA'!BP135","v":0},{"$f":"+'INPUT DATA'!BQ135","v":0},{"$f":"+'INPUT DATA'!BR135","v":0},{"$f":"+'INPUT DATA'!BS135","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I229+I230","v":59910.814607967965},59286.499130457487,59516.22797875679,61252.087505685879,60890.065610271718,61558.399352091139,62404.540665088258,63227.469515515397,62129.377132158872,50719.049251781908,48828.006438902419,48734.606691287117,49060.310904051934,54236.663334075711,52542.312275187302,11149.666547512063,20820.755628495859,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ229+AZ230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K137","v":-32813.335827507908},{"$f":"+'INPUT DATA'!L137","v":-35324.947264919967},{"$f":"+'INPUT DATA'!M137","v":-28121.114520700692},{"$f":"+'INPUT DATA'!N137","v":-27418.366806635298},{"$f":"+'INPUT DATA'!O137","v":-30515.526795552916},{"$f":"+'INPUT DATA'!P137","v":-31522.7489680695},{"$f":"+'INPUT DATA'!Q137","v":-34482.878489666298},{"$f":"+'INPUT DATA'!R137","v":-35958.132331427201},{"$f":"+'INPUT DATA'!S137","v":-37127.895484997556},{"$f":"+'INPUT DATA'!T137","v":-27339.115227903963},{"$f":"+'INPUT DATA'!U137","v":-30874.748675597879},{"$f":"+'INPUT DATA'!V137","v":-33669.509389777711},{"$f":"+'INPUT DATA'!W137","v":-33161.893982543275},{"$f":"+'INPUT DATA'!X137","v":-11085.102324422878},{"$f":"+'INPUT DATA'!Y137","v":-1072.2636711081896},{"$f":"+'INPUT DATA'!Z137","v":484.3167385328461},{"$f":"+'INPUT DATA'!AA137","v":3.2916725004008969},{"$f":"+'INPUT DATA'!AB137","v":0},{"$f":"+'INPUT DATA'!AC137","v":0},{"$f":"+'INPUT DATA'!AD137","v":0},{"$f":"+'INPUT DATA'!AE137","v":0},{"$f":"+'INPUT DATA'!AF137","v":0},{"$f":"+'INPUT DATA'!AG137","v":0},{"$f":"+'INPUT DATA'!AH137","v":0},{"$f":"+'INPUT DATA'!AI137","v":0},{"$f":"+'INPUT DATA'!AJ137","v":0},{"$f":"+'INPUT DATA'!AK137","v":0},{"$f":"+'INPUT DATA'!AL137","v":0},{"$f":"+'INPUT DATA'!AM137","v":0},{"$f":"+'INPUT DATA'!AN137","v":0},{"$f":"+'INPUT DATA'!AO137","v":0},{"$f":"+'INPUT DATA'!AP137","v":0},{"$f":"+'INPUT DATA'!AQ137","v":0},{"$f":"+'INPUT DATA'!AR137","v":0},{"$f":"+'INPUT DATA'!AS137","v":0},{"$f":"+'INPUT DATA'!AT137","v":0},{"$f":"+'INPUT DATA'!AU137","v":0},{"$f":"+'INPUT DATA'!AV137","v":0},{"$f":"+'INPUT DATA'!AW137","v":0},{"$f":"+'INPUT DATA'!AX137","v":0},{"$f":"+'INPUT DATA'!AY137","v":0},{"$f":"+'INPUT DATA'!AZ137","v":0},{"$f":"+'INPUT DATA'!BA137","v":0},{"$f":"+'INPUT DATA'!BB137","v":0},{"$f":"+'INPUT DATA'!BC137","v":0},{"$f":"+'INPUT DATA'!BD137","v":0},{"$f":"+'INPUT DATA'!BE137","v":0},{"$f":"+'INPUT DATA'!BF137","v":0},{"$f":"+'INPUT DATA'!BG137","v":0},{"$f":"+'INPUT DATA'!BH137","v":0},{"$f":"+'INPUT DATA'!BI137","v":0},{"$f":"+'INPUT DATA'!BJ137","v":0},{"$f":"+'INPUT DATA'!BK137","v":0},{"$f":"+'INPUT DATA'!BL137","v":0},{"$f":"+'INPUT DATA'!BM137","v":0},{"$f":"+'INPUT DATA'!BN137","v":0},{"$f":"+'INPUT DATA'!BO137","v":0},{"$f":"+'INPUT DATA'!BP137","v":0},{"$f":"+'INPUT DATA'!BQ137","v":0},{"$f":"+'INPUT DATA'!BR137","v":0},{"$f":"+'INPUT DATA'!BS137","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K138","v":-26313.204615094248},{"$f":"+'INPUT DATA'!L138","v":-23962.141033341992},{"$f":"+'INPUT DATA'!M138","v":-22267.097722477345},{"$f":"+'INPUT DATA'!N138","v":-20913.665073932516},{"$f":"+'INPUT DATA'!O138","v":-19284.010981580257},{"$f":"+'INPUT DATA'!P138","v":-17625.89047376714},{"$f":"+'INPUT DATA'!Q138","v":-15847.626070247994},{"$f":"+'INPUT DATA'!R138","v":-13883.889245520229},{"$f":"+'INPUT DATA'!S138","v":-11683.908795813608},{"$f":"+'INPUT DATA'!T138","v":-9595.0876876924594},{"$f":"+'INPUT DATA'!U138","v":-7756.7444064814163},{"$f":"+'INPUT DATA'!V138","v":-5878.8236741767369},{"$f":"+'INPUT DATA'!W138","v":-3899.4322907355272},{"$f":"+'INPUT DATA'!X138","v":-1751.934273901689},{"$f":"+'INPUT DATA'!Y138","v":-616.87638732902099},{"$f":"+'INPUT DATA'!Z138","v":-358.71860806931426},{"$f":"+'INPUT DATA'!AA138","v":0},{"$f":"+'INPUT DATA'!AB138","v":0},{"$f":"+'INPUT DATA'!AC138","v":0},{"$f":"+'INPUT DATA'!AD138","v":0},{"$f":"+'INPUT DATA'!AE138","v":0},{"$f":"+'INPUT DATA'!AF138","v":0},{"$f":"+'INPUT DATA'!AG138","v":0},{"$f":"+'INPUT DATA'!AH138","v":0},{"$f":"+'INPUT DATA'!AI138","v":0},{"$f":"+'INPUT DATA'!AJ138","v":0},{"$f":"+'INPUT DATA'!AK138","v":0},{"$f":"+'INPUT DATA'!AL138","v":0},{"$f":"+'INPUT DATA'!AM138","v":0},{"$f":"+'INPUT DATA'!AN138","v":0},{"$f":"+'INPUT DATA'!AO138","v":0},{"$f":"+'INPUT DATA'!AP138","v":0},{"$f":"+'INPUT DATA'!AQ138","v":0},{"$f":"+'INPUT DATA'!AR138","v":0},{"$f":"+'INPUT DATA'!AS138","v":0},{"$f":"+'INPUT DATA'!AT138","v":0},{"$f":"+'INPUT DATA'!AU138","v":0},{"$f":"+'INPUT DATA'!AV138","v":0},{"$f":"+'INPUT DATA'!AW138","v":0},{"$f":"+'INPUT DATA'!AX138","v":0},{"$f":"+'INPUT DATA'!AY138","v":0},{"$f":"+'INPUT DATA'!AZ138","v":0},{"$f":"+'INPUT DATA'!BA138","v":0},{"$f":"+'INPUT DATA'!BB138","v":0},{"$f":"+'INPUT DATA'!BC138","v":0},{"$f":"+'INPUT DATA'!BD138","v":0},{"$f":"+'INPUT DATA'!BE138","v":0},{"$f":"+'INPUT DATA'!BF138","v":0},{"$f":"+'INPUT DATA'!BG138","v":0},{"$f":"+'INPUT DATA'!BH138","v":0},{"$f":"+'INPUT DATA'!BI138","v":0},{"$f":"+'INPUT DATA'!BJ138","v":0},{"$f":"+'INPUT DATA'!BK138","v":0},{"$f":"+'INPUT DATA'!BL138","v":0},{"$f":"+'INPUT DATA'!BM138","v":0},{"$f":"+'INPUT DATA'!BN138","v":0},{"$f":"+'INPUT DATA'!BO138","v":0},{"$f":"+'INPUT DATA'!BP138","v":0},{"$f":"+'INPUT DATA'!BQ138","v":0},{"$f":"+'INPUT DATA'!BR138","v":0},{"$f":"+'INPUT DATA'!BS138","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I231+I232+I233","v":784.27416536580859},-0.58916780447179917,9128.0157355787524,12920.055625118064,11090.527833138545,12409.759910254499,12074.036105173966,13385.447938567966,13317.572851347708,13784.846336185485,10196.513356823125,9186.27362733267,11998.984630773131,41399.626735751146,50853.172216750092,11275.264677975596,20824.047300996259,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ231+AZ232+AZ233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K140","v":-474.33509690775833},{"$f":"+'INPUT DATA'!L140","v":-6.5754138686150695E-14},{"$f":"+'INPUT DATA'!M140","v":-9425.9996650467292},{"$f":"+'INPUT DATA'!N140","v":-12619.902389828705},{"$f":"+'INPUT DATA'!O140","v":-11087.76930554988},{"$f":"+'INPUT DATA'!P140","v":-12410.327384730917},{"$f":"+'INPUT DATA'!Q140","v":-12072.932355338711},{"$f":"+'INPUT DATA'!R140","v":-13384.338669983541},{"$f":"+'INPUT DATA'!S140","v":-13314.792303401366},{"$f":"+'INPUT DATA'!T140","v":-13785.391680202472},{"$f":"+'INPUT DATA'!U140","v":-10195.387365876124},{"$f":"+'INPUT DATA'!V140","v":-9185.142006430935},{"$f":"+'INPUT DATA'!W140","v":-11996.181618747891},{"$f":"+'INPUT DATA'!X140","v":-41400.149550545641},{"$f":"+'INPUT DATA'!Y140","v":-50852.023490311913},{"$f":"+'INPUT DATA'!Z140","v":-11213.434403478859},{"$f":"+'INPUT DATA'!AA140","v":-14230.287904978646},{"$f":"+'INPUT DATA'!AB140","v":-6969.9506333404297},{"$f":"+'INPUT DATA'!AC140","v":0},{"$f":"+'INPUT DATA'!AD140","v":0},{"$f":"+'INPUT DATA'!AE140","v":0},{"$f":"+'INPUT DATA'!AF140","v":0},{"$f":"+'INPUT DATA'!AG140","v":0},{"$f":"+'INPUT DATA'!AH140","v":0},{"$f":"+'INPUT DATA'!AI140","v":0},{"$f":"+'INPUT DATA'!AJ140","v":0},{"$f":"+'INPUT DATA'!AK140","v":0},{"$f":"+'INPUT DATA'!AL140","v":0},{"$f":"+'INPUT DATA'!AM140","v":0},{"$f":"+'INPUT DATA'!AN140","v":0},{"$f":"+'INPUT DATA'!AO140","v":0},{"$f":"+'INPUT DATA'!AP140","v":0},{"$f":"+'INPUT DATA'!AQ140","v":0},{"$f":"+'INPUT DATA'!AR140","v":0},{"$f":"+'INPUT DATA'!AS140","v":0},{"$f":"+'INPUT DATA'!AT140","v":0},{"$f":"+'INPUT DATA'!AU140","v":0},{"$f":"+'INPUT DATA'!AV140","v":0},{"$f":"+'INPUT DATA'!AW140","v":0},{"$f":"+'INPUT DATA'!AX140","v":0},{"$f":"+'INPUT DATA'!AY140","v":0},{"$f":"+'INPUT DATA'!AZ140","v":0},{"$f":"+'INPUT DATA'!BA140","v":0},{"$f":"+'INPUT DATA'!BB140","v":0},{"$f":"+'INPUT DATA'!BC140","v":0},{"$f":"+'INPUT DATA'!BD140","v":0},{"$f":"+'INPUT DATA'!BE140","v":0},{"$f":"+'INPUT DATA'!BF140","v":0},{"$f":"+'INPUT DATA'!BG140","v":0},{"$f":"+'INPUT DATA'!BH140","v":0},{"$f":"+'INPUT DATA'!BI140","v":0},{"$f":"+'INPUT DATA'!BJ140","v":0},{"$f":"+'INPUT DATA'!BK140","v":0},{"$f":"+'INPUT DATA'!BL140","v":0},{"$f":"+'INPUT DATA'!BM140","v":0},{"$f":"+'INPUT DATA'!BN140","v":0},{"$f":"+'INPUT DATA'!BO140","v":0},{"$f":"+'INPUT DATA'!BP140","v":0},{"$f":"+'INPUT DATA'!BQ140","v":0},{"$f":"+'INPUT DATA'!BR140","v":0},{"$f":"+'INPUT DATA'!BS140","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K141","v":0},{"$f":"+'INPUT DATA'!L141","v":0},{"$f":"+'INPUT DATA'!M141","v":0},{"$f":"+'INPUT DATA'!N141","v":0},{"$f":"+'INPUT DATA'!O141","v":0},{"$f":"+'INPUT DATA'!P141","v":0},{"$f":"+'INPUT DATA'!Q141","v":0},{"$f":"+'INPUT DATA'!R141","v":0},{"$f":"+'INPUT DATA'!S141","v":0},{"$f":"+'INPUT DATA'!T141","v":0},{"$f":"+'INPUT DATA'!U141","v":0},{"$f":"+'INPUT DATA'!V141","v":0},{"$f":"+'INPUT DATA'!W141","v":0},{"$f":"+'INPUT DATA'!X141","v":0},{"$f":"+'INPUT DATA'!Y141","v":0},{"$f":"+'INPUT DATA'!Z141","v":0},{"$f":"+'INPUT DATA'!AA141","v":0},{"$f":"+'INPUT DATA'!AB141","v":0},{"$f":"+'INPUT DATA'!AC141","v":0},{"$f":"+'INPUT DATA'!AD141","v":0},{"$f":"+'INPUT DATA'!AE141","v":0},{"$f":"+'INPUT DATA'!AF141","v":0},{"$f":"+'INPUT DATA'!AG141","v":0},{"$f":"+'INPUT DATA'!AH141","v":0},{"$f":"+'INPUT DATA'!AI141","v":0},{"$f":"+'INPUT DATA'!AJ141","v":0},{"$f":"+'INPUT DATA'!AK141","v":0},{"$f":"+'INPUT DATA'!AL141","v":0},{"$f":"+'INPUT DATA'!AM141","v":0},{"$f":"+'INPUT DATA'!AN141","v":0},{"$f":"+'INPUT DATA'!AO141","v":0},{"$f":"+'INPUT DATA'!AP141","v":0},{"$f":"+'INPUT DATA'!AQ141","v":0},{"$f":"+'INPUT DATA'!AR141","v":0},{"$f":"+'INPUT DATA'!AS141","v":0},{"$f":"+'INPUT DATA'!AT141","v":0},{"$f":"+'INPUT DATA'!AU141","v":0},{"$f":"+'INPUT DATA'!AV141","v":0},{"$f":"+'INPUT DATA'!AW141","v":0},{"$f":"+'INPUT DATA'!AX141","v":0},{"$f":"+'INPUT DATA'!AY141","v":0},{"$f":"+'INPUT DATA'!AZ141","v":0},{"$f":"+'INPUT DATA'!BA141","v":0},{"$f":"+'INPUT DATA'!BB141","v":0},{"$f":"+'INPUT DATA'!BC141","v":0},{"$f":"+'INPUT DATA'!BD141","v":0},{"$f":"+'INPUT DATA'!BE141","v":0},{"$f":"+'INPUT DATA'!BF141","v":0},{"$f":"+'INPUT DATA'!BG141","v":0},{"$f":"+'INPUT DATA'!BH141","v":0},{"$f":"+'INPUT DATA'!BI141","v":0},{"$f":"+'INPUT DATA'!BJ141","v":0},{"$f":"+'INPUT DATA'!BK141","v":0},{"$f":"+'INPUT DATA'!BL141","v":0},{"$f":"+'INPUT DATA'!BM141","v":0},{"$f":"+'INPUT DATA'!BN141","v":0},{"$f":"+'INPUT DATA'!BO141","v":0},{"$f":"+'INPUT DATA'!BP141","v":0},{"$f":"+'INPUT DATA'!BQ141","v":0},{"$f":"+'INPUT DATA'!BR141","v":0},{"$f":"+'INPUT DATA'!BS141","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I234+I235+I236","v":309.93906845805026},-0.5891678044718649,-297.98392946797685,300.15323528935915,2.758527588664947,-0.5674744764182833,1.103749835254348,1.1092685844250809,2.7805479463422671,-0.54534401698765578,1.1259909470009006,1.1316209017350047,2.803012025240605,-0.52281479449447943,1.1487264381794375,61.83027449673682,6593.7593960176127,-6969.9507256689585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ234+AZ235+AZ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J143","v":-9.4842447094475233},{"$f":"+I237+H238","v":300.45482374860273},299.86565594413088,1.8817264761540287,302.03496176551317,304.79348935417812,304.22601487775984,305.32976471301419,306.43903329743927,309.21958124378153,308.67423722679388,309.80022817379478,310.93184907552978,313.73486110077039,313.21204630627591,314.36077274445535,376.19104724119217,6969.9504432588046,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,{"$f":"+AZ237+AY238","v":-2.8241015388630331E-4},{"$f":"+BA237+AZ238","v":-2.8241015388630331E-4},{"$f":"+BB237+BA238","v":-2.8241015388630331E-4},{"$f":"+BC237+BB238","v":-2.8241015388630331E-4},{"$f":"+BD237+BC238","v":-2.8241015388630331E-4},{"$f":"+BE237+BD238","v":-2.8241015388630331E-4},{"$f":"+BF237+BE238","v":-2.8241015388630331E-4},{"$f":"+BG237+BF238","v":-2.8241015388630331E-4},{"$f":"+BH237+BG238","v":-2.8241015388630331E-4},{"$f":"+BI237+BH238","v":-2.8241015388630331E-4},{"$f":"+BJ237+BI238","v":-2.8241015388630331E-4},{"$f":"+BK237+BJ238","v":-2.8241015388630331E-4},{"$f":"+BL237+BK238","v":-2.8241015388630331E-4},{"$f":"+BM237+BL238","v":-2.8241015388630331E-4},{"$f":"+BN237+BM238","v":-2.8241015388630331E-4},{"$f":"+BO237+BN238","v":-2.8241015388630331E-4},{"$f":"+BP237+BO238","v":-2.8241015388630331E-4},{"$f":"+BQ237+BP238","v":-2.8241015388630331E-4}]
[]
[]
[]
[]
[1,null,"Paraguay"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C243&\" - [000' EUR]\"","v":"Cash Flow Paraguay - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I248+I249+I250","v":18515.268277133422},19259.90211946427,20033.244239043968,20894.73359153698,21840.586685067454,21950.345650782849,22816.134825178968,23557.5799403817,24625.90055867601,25653.369152988671,26744.581802130488,27733.484176243681,28935.364071256517,30267.588274714402,31576.133937125705,32936.493940209235,34139.927349696591,35550.597256963272,37392.67447074064,39277.904737656107,41217.743214287526,42011.028967925922,18807.38886737483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ248+AZ249+AZ250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K153","v":14865.314663883501},{"$f":"+'INPUT DATA'!L153","v":15459.927250438841},{"$f":"+'INPUT DATA'!M153","v":16078.324340456395},{"$f":"+'INPUT DATA'!N153","v":16721.457314074654},{"$f":"+'INPUT DATA'!O153","v":17390.315606637632},{"$f":"+'INPUT DATA'!P153","v":18085.928230903144},{"$f":"+'INPUT DATA'!Q153","v":18809.365360139265},{"$f":"+'INPUT DATA'!R153","v":19561.739974544838},{"$f":"+'INPUT DATA'!S153","v":20344.20957352663},{"$f":"+'INPUT DATA'!T153","v":21157.97795646769},{"$f":"+'INPUT DATA'!U153","v":22004.297074726397},{"$f":"+'INPUT DATA'!V153","v":22884.468957715457},{"$f":"+'INPUT DATA'!W153","v":23799.847716024084},{"$f":"+'INPUT DATA'!X153","v":24751.841624665041},{"$f":"+'INPUT DATA'!Y153","v":25741.915289651643},{"$f":"+'INPUT DATA'!Z153","v":26771.591901237705},{"$f":"+'INPUT DATA'!AA153","v":27842.455577287215},{"$f":"+'INPUT DATA'!AB153","v":28956.15380037871},{"$f":"+'INPUT DATA'!AC153","v":30114.399952393851},{"$f":"+'INPUT DATA'!AD153","v":31318.975950489603},{"$f":"+'INPUT DATA'!AE153","v":32571.73498850919},{"$f":"+'INPUT DATA'!AF153","v":33874.604388049549},{"$f":"+'INPUT DATA'!AG153","v":17443.776861574257},{"$f":"+'INPUT DATA'!AH153","v":0},{"$f":"+'INPUT DATA'!AI153","v":0},{"$f":"+'INPUT DATA'!AJ153","v":0},{"$f":"+'INPUT DATA'!AK153","v":0},{"$f":"+'INPUT DATA'!AL153","v":0},{"$f":"+'INPUT DATA'!AM153","v":0},{"$f":"+'INPUT DATA'!AN153","v":0},{"$f":"+'INPUT DATA'!AO153","v":0},{"$f":"+'INPUT DATA'!AP153","v":0},{"$f":"+'INPUT DATA'!AQ153","v":0},{"$f":"+'INPUT DATA'!AR153","v":0},{"$f":"+'INPUT DATA'!AS153","v":0},{"$f":"+'INPUT DATA'!AT153","v":0},{"$f":"+'INPUT DATA'!AU153","v":0},{"$f":"+'INPUT DATA'!AV153","v":0},{"$f":"+'INPUT DATA'!AW153","v":0},{"$f":"+'INPUT DATA'!AX153","v":0},{"$f":"+'INPUT DATA'!AY153","v":0},{"$f":"+'INPUT DATA'!AZ153","v":0},{"$f":"+'INPUT DATA'!BA153","v":0},{"$f":"+'INPUT DATA'!BB153","v":0},{"$f":"+'INPUT DATA'!BC153","v":0},{"$f":"+'INPUT DATA'!BD153","v":0},{"$f":"+'INPUT DATA'!BE153","v":0},{"$f":"+'INPUT DATA'!BF153","v":0},{"$f":"+'INPUT DATA'!BG153","v":0},{"$f":"+'INPUT DATA'!BH153","v":0},{"$f":"+'INPUT DATA'!BI153","v":0},{"$f":"+'INPUT DATA'!BJ153","v":0},{"$f":"+'INPUT DATA'!BK153","v":0},{"$f":"+'INPUT DATA'!BL153","v":0},{"$f":"+'INPUT DATA'!BM153","v":0},{"$f":"+'INPUT DATA'!BN153","v":0},{"$f":"+'INPUT DATA'!BO153","v":0},{"$f":"+'INPUT DATA'!BP153","v":0},{"$f":"+'INPUT DATA'!BQ153","v":0},{"$f":"+'INPUT DATA'!BR153","v":0},{"$f":"+'INPUT DATA'!BS153","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K154","v":0},{"$f":"+'INPUT DATA'!L154","v":0},{"$f":"+'INPUT DATA'!M154","v":0},{"$f":"+'INPUT DATA'!N154","v":0},{"$f":"+'INPUT DATA'!O154","v":0},{"$f":"+'INPUT DATA'!P154","v":0},{"$f":"+'INPUT DATA'!Q154","v":0},{"$f":"+'INPUT DATA'!R154","v":0},{"$f":"+'INPUT DATA'!S154","v":0},{"$f":"+'INPUT DATA'!T154","v":0},{"$f":"+'INPUT DATA'!U154","v":0},{"$f":"+'INPUT DATA'!V154","v":0},{"$f":"+'INPUT DATA'!W154","v":0},{"$f":"+'INPUT DATA'!X154","v":0},{"$f":"+'INPUT DATA'!Y154","v":0},{"$f":"+'INPUT DATA'!Z154","v":0},{"$f":"+'INPUT DATA'!AA154","v":0},{"$f":"+'INPUT DATA'!AB154","v":0},{"$f":"+'INPUT DATA'!AC154","v":0},{"$f":"+'INPUT DATA'!AD154","v":0},{"$f":"+'INPUT DATA'!AE154","v":0},{"$f":"+'INPUT DATA'!AF154","v":0},{"$f":"+'INPUT DATA'!AG154","v":0},{"$f":"+'INPUT DATA'!AH154","v":0},{"$f":"+'INPUT DATA'!AI154","v":0},{"$f":"+'INPUT DATA'!AJ154","v":0},{"$f":"+'INPUT DATA'!AK154","v":0},{"$f":"+'INPUT DATA'!AL154","v":0},{"$f":"+'INPUT DATA'!AM154","v":0},{"$f":"+'INPUT DATA'!AN154","v":0},{"$f":"+'INPUT DATA'!AO154","v":0},{"$f":"+'INPUT DATA'!AP154","v":0},{"$f":"+'INPUT DATA'!AQ154","v":0},{"$f":"+'INPUT DATA'!AR154","v":0},{"$f":"+'INPUT DATA'!AS154","v":0},{"$f":"+'INPUT DATA'!AT154","v":0},{"$f":"+'INPUT DATA'!AU154","v":0},{"$f":"+'INPUT DATA'!AV154","v":0},{"$f":"+'INPUT DATA'!AW154","v":0},{"$f":"+'INPUT DATA'!AX154","v":0},{"$f":"+'INPUT DATA'!AY154","v":0},{"$f":"+'INPUT DATA'!AZ154","v":0},{"$f":"+'INPUT DATA'!BA154","v":0},{"$f":"+'INPUT DATA'!BB154","v":0},{"$f":"+'INPUT DATA'!BC154","v":0},{"$f":"+'INPUT DATA'!BD154","v":0},{"$f":"+'INPUT DATA'!BE154","v":0},{"$f":"+'INPUT DATA'!BF154","v":0},{"$f":"+'INPUT DATA'!BG154","v":0},{"$f":"+'INPUT DATA'!BH154","v":0},{"$f":"+'INPUT DATA'!BI154","v":0},{"$f":"+'INPUT DATA'!BJ154","v":0},{"$f":"+'INPUT DATA'!BK154","v":0},{"$f":"+'INPUT DATA'!BL154","v":0},{"$f":"+'INPUT DATA'!BM154","v":0},{"$f":"+'INPUT DATA'!BN154","v":0},{"$f":"+'INPUT DATA'!BO154","v":0},{"$f":"+'INPUT DATA'!BP154","v":0},{"$f":"+'INPUT DATA'!BQ154","v":0},{"$f":"+'INPUT DATA'!BR154","v":0},{"$f":"+'INPUT DATA'!BS154","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K155","v":3649.9536132499229},{"$f":"+'INPUT DATA'!L155","v":3799.9748690254301},{"$f":"+'INPUT DATA'!M155","v":3954.9198985875755},{"$f":"+'INPUT DATA'!N155","v":4173.276277462327},{"$f":"+'INPUT DATA'!O155","v":4450.2710784298206},{"$f":"+'INPUT DATA'!P155","v":3864.4174198797032},{"$f":"+'INPUT DATA'!Q155","v":4006.7694650397043},{"$f":"+'INPUT DATA'!R155","v":3995.8399658368635},{"$f":"+'INPUT DATA'!S155","v":4281.6909851493801},{"$f":"+'INPUT DATA'!T155","v":4495.3911965209827},{"$f":"+'INPUT DATA'!U155","v":4740.2847274040914},{"$f":"+'INPUT DATA'!V155","v":4849.015218528225},{"$f":"+'INPUT DATA'!W155","v":5135.5163552324329},{"$f":"+'INPUT DATA'!X155","v":5515.7466500493611},{"$f":"+'INPUT DATA'!Y155","v":5834.2186474740629},{"$f":"+'INPUT DATA'!Z155","v":6164.902038971527},{"$f":"+'INPUT DATA'!AA155","v":6297.4717724093753},{"$f":"+'INPUT DATA'!AB155","v":6594.4434565845631},{"$f":"+'INPUT DATA'!AC155","v":7278.2745183467878},{"$f":"+'INPUT DATA'!AD155","v":7958.928787166501},{"$f":"+'INPUT DATA'!AE155","v":8646.0082257783379},{"$f":"+'INPUT DATA'!AF155","v":8136.4245798763741},{"$f":"+'INPUT DATA'!AG155","v":1363.6120058005731},{"$f":"+'INPUT DATA'!AH155","v":0},{"$f":"+'INPUT DATA'!AI155","v":0},{"$f":"+'INPUT DATA'!AJ155","v":0},{"$f":"+'INPUT DATA'!AK155","v":0},{"$f":"+'INPUT DATA'!AL155","v":0},{"$f":"+'INPUT DATA'!AM155","v":0},{"$f":"+'INPUT DATA'!AN155","v":0},{"$f":"+'INPUT DATA'!AO155","v":0},{"$f":"+'INPUT DATA'!AP155","v":0},{"$f":"+'INPUT DATA'!AQ155","v":0},{"$f":"+'INPUT DATA'!AR155","v":0},{"$f":"+'INPUT DATA'!AS155","v":0},{"$f":"+'INPUT DATA'!AT155","v":0},{"$f":"+'INPUT DATA'!AU155","v":0},{"$f":"+'INPUT DATA'!AV155","v":0},{"$f":"+'INPUT DATA'!AW155","v":0},{"$f":"+'INPUT DATA'!AX155","v":0},{"$f":"+'INPUT DATA'!AY155","v":0},{"$f":"+'INPUT DATA'!AZ155","v":0},{"$f":"+'INPUT DATA'!BA155","v":0},{"$f":"+'INPUT DATA'!BB155","v":0},{"$f":"+'INPUT DATA'!BC155","v":0},{"$f":"+'INPUT DATA'!BD155","v":0},{"$f":"+'INPUT DATA'!BE155","v":0},{"$f":"+'INPUT DATA'!BF155","v":0},{"$f":"+'INPUT DATA'!BG155","v":0},{"$f":"+'INPUT DATA'!BH155","v":0},{"$f":"+'INPUT DATA'!BI155","v":0},{"$f":"+'INPUT DATA'!BJ155","v":0},{"$f":"+'INPUT DATA'!BK155","v":0},{"$f":"+'INPUT DATA'!BL155","v":0},{"$f":"+'INPUT DATA'!BM155","v":0},{"$f":"+'INPUT DATA'!BN155","v":0},{"$f":"+'INPUT DATA'!BO155","v":0},{"$f":"+'INPUT DATA'!BP155","v":0},{"$f":"+'INPUT DATA'!BQ155","v":0},{"$f":"+'INPUT DATA'!BR155","v":0},{"$f":"+'INPUT DATA'!BS155","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K156","v":-6073.7140402641626},{"$f":"+'INPUT DATA'!L156","v":-5917.093507615522},{"$f":"+'INPUT DATA'!M156","v":-6164.3126278212576},{"$f":"+'INPUT DATA'!N156","v":-6410.0789401523862},{"$f":"+'INPUT DATA'!O156","v":-6647.8097340851737},{"$f":"+'INPUT DATA'!P156","v":-6915.3863147901438},{"$f":"+'INPUT DATA'!Q156","v":-7184.5343602676139},{"$f":"+'INPUT DATA'!R156","v":-7472.0230798862231},{"$f":"+'INPUT DATA'!S156","v":-7750.1853143115995},{"$f":"+'INPUT DATA'!T156","v":-8063.1797212346073},{"$f":"+'INPUT DATA'!U156","v":-8378.0494870680122},{"$f":"+'INPUT DATA'!V156","v":-8714.3475219956872},{"$f":"+'INPUT DATA'!W156","v":-9039.808823174455},{"$f":"+'INPUT DATA'!X156","v":-9405.9356628752248},{"$f":"+'INPUT DATA'!Y156","v":-9774.2933746449471},{"$f":"+'INPUT DATA'!Z156","v":-10167.691404894667},{"$f":"+'INPUT DATA'!AA156","v":-10548.485924194902},{"$f":"+'INPUT DATA'!AB156","v":-10976.770195194356},{"$f":"+'INPUT DATA'!AC156","v":-12976.159569228343},{"$f":"+'INPUT DATA'!AD156","v":-13499.094851015683},{"$f":"+'INPUT DATA'!AE156","v":-14009.869275751178},{"$f":"+'INPUT DATA'!AF156","v":-14578.726731049073},{"$f":"+'INPUT DATA'!AG156","v":-3155.2604046122665},{"$f":"+'INPUT DATA'!AH156","v":0},{"$f":"+'INPUT DATA'!AI156","v":0},{"$f":"+'INPUT DATA'!AJ156","v":0},{"$f":"+'INPUT DATA'!AK156","v":0},{"$f":"+'INPUT DATA'!AL156","v":0},{"$f":"+'INPUT DATA'!AM156","v":0},{"$f":"+'INPUT DATA'!AN156","v":0},{"$f":"+'INPUT DATA'!AO156","v":0},{"$f":"+'INPUT DATA'!AP156","v":0},{"$f":"+'INPUT DATA'!AQ156","v":0},{"$f":"+'INPUT DATA'!AR156","v":0},{"$f":"+'INPUT DATA'!AS156","v":0},{"$f":"+'INPUT DATA'!AT156","v":0},{"$f":"+'INPUT DATA'!AU156","v":0},{"$f":"+'INPUT DATA'!AV156","v":0},{"$f":"+'INPUT DATA'!AW156","v":0},{"$f":"+'INPUT DATA'!AX156","v":0},{"$f":"+'INPUT DATA'!AY156","v":0},{"$f":"+'INPUT DATA'!AZ156","v":0},{"$f":"+'INPUT DATA'!BA156","v":0},{"$f":"+'INPUT DATA'!BB156","v":0},{"$f":"+'INPUT DATA'!BC156","v":0},{"$f":"+'INPUT DATA'!BD156","v":0},{"$f":"+'INPUT DATA'!BE156","v":0},{"$f":"+'INPUT DATA'!BF156","v":0},{"$f":"+'INPUT DATA'!BG156","v":0},{"$f":"+'INPUT DATA'!BH156","v":0},{"$f":"+'INPUT DATA'!BI156","v":0},{"$f":"+'INPUT DATA'!BJ156","v":0},{"$f":"+'INPUT DATA'!BK156","v":0},{"$f":"+'INPUT DATA'!BL156","v":0},{"$f":"+'INPUT DATA'!BM156","v":0},{"$f":"+'INPUT DATA'!BN156","v":0},{"$f":"+'INPUT DATA'!BO156","v":0},{"$f":"+'INPUT DATA'!BP156","v":0},{"$f":"+'INPUT DATA'!BQ156","v":0},{"$f":"+'INPUT DATA'!BR156","v":0},{"$f":"+'INPUT DATA'!BS156","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K157","v":-376.56404762201726},{"$f":"+'INPUT DATA'!L157","v":-501.08788378220413},{"$f":"+'INPUT DATA'!M157","v":-537.1590801867934},{"$f":"+'INPUT DATA'!N157","v":-1427.9036816366572},{"$f":"+'INPUT DATA'!O157","v":-1576.8834639032921},{"$f":"+'INPUT DATA'!P157","v":-8322.0422486704883},{"$f":"+'INPUT DATA'!Q157","v":-13310.288765164691},{"$f":"+'INPUT DATA'!R157","v":-1056.7469435921864},{"$f":"+'INPUT DATA'!S157","v":-4431.6082802794563},{"$f":"+'INPUT DATA'!T157","v":-2839.1564290304846},{"$f":"+'INPUT DATA'!U157","v":-9142.8957521416542},{"$f":"+'INPUT DATA'!V157","v":-1126.4033950400335},{"$f":"+'INPUT DATA'!W157","v":-971.80314644902103},{"$f":"+'INPUT DATA'!X157","v":-4568.4817706108388},{"$f":"+'INPUT DATA'!Y157","v":-4195.2622573109302},{"$f":"+'INPUT DATA'!Z157","v":-11301.037357998766},{"$f":"+'INPUT DATA'!AA157","v":-3893.570161479201},{"$f":"+'INPUT DATA'!AB157","v":-1069.7967798670761},{"$f":"+'INPUT DATA'!AC157","v":-3515.8442674061066},{"$f":"+'INPUT DATA'!AD157","v":-2236.3918491343134},{"$f":"+'INPUT DATA'!AE157","v":-47885.469787476039},{"$f":"+'INPUT DATA'!AF157","v":-858.10212756209967},{"$f":"+'INPUT DATA'!AG157","v":0},{"$f":"+'INPUT DATA'!AH157","v":0},{"$f":"+'INPUT DATA'!AI157","v":0},{"$f":"+'INPUT DATA'!AJ157","v":0},{"$f":"+'INPUT DATA'!AK157","v":0},{"$f":"+'INPUT DATA'!AL157","v":0},{"$f":"+'INPUT DATA'!AM157","v":0},{"$f":"+'INPUT DATA'!AN157","v":0},{"$f":"+'INPUT DATA'!AO157","v":0},{"$f":"+'INPUT DATA'!AP157","v":0},{"$f":"+'INPUT DATA'!AQ157","v":0},{"$f":"+'INPUT DATA'!AR157","v":0},{"$f":"+'INPUT DATA'!AS157","v":0},{"$f":"+'INPUT DATA'!AT157","v":0},{"$f":"+'INPUT DATA'!AU157","v":0},{"$f":"+'INPUT DATA'!AV157","v":0},{"$f":"+'INPUT DATA'!AW157","v":0},{"$f":"+'INPUT DATA'!AX157","v":0},{"$f":"+'INPUT DATA'!AY157","v":0},{"$f":"+'INPUT DATA'!AZ157","v":0},{"$f":"+'INPUT DATA'!BA157","v":0},{"$f":"+'INPUT DATA'!BB157","v":0},{"$f":"+'INPUT DATA'!BC157","v":0},{"$f":"+'INPUT DATA'!BD157","v":0},{"$f":"+'INPUT DATA'!BE157","v":0},{"$f":"+'INPUT DATA'!BF157","v":0},{"$f":"+'INPUT DATA'!BG157","v":0},{"$f":"+'INPUT DATA'!BH157","v":0},{"$f":"+'INPUT DATA'!BI157","v":0},{"$f":"+'INPUT DATA'!BJ157","v":0},{"$f":"+'INPUT DATA'!BK157","v":0},{"$f":"+'INPUT DATA'!BL157","v":0},{"$f":"+'INPUT DATA'!BM157","v":0},{"$f":"+'INPUT DATA'!BN157","v":0},{"$f":"+'INPUT DATA'!BO157","v":0},{"$f":"+'INPUT DATA'!BP157","v":0},{"$f":"+'INPUT DATA'!BQ157","v":0},{"$f":"+'INPUT DATA'!BR157","v":0},{"$f":"+'INPUT DATA'!BS157","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K158","v":-445.48616757986753},{"$f":"+'INPUT DATA'!L158","v":-679.56085812671017},{"$f":"+'INPUT DATA'!M158","v":-3238.4507178833496},{"$f":"+'INPUT DATA'!N158","v":-6308.5011442761679},{"$f":"+'INPUT DATA'!O158","v":-5986.1425219058356},{"$f":"+'INPUT DATA'!P158","v":2055.8275856583823},{"$f":"+'INPUT DATA'!Q158","v":10534.451547530647},{"$f":"+'INPUT DATA'!R158","v":-4414.4732102250091},{"$f":"+'INPUT DATA'!S158","v":62.123088208726699},{"$f":"+'INPUT DATA'!T158","v":-907.87766884641485},{"$f":"+'INPUT DATA'!U158","v":6920.6663147750232},{"$f":"+'INPUT DATA'!V158","v":-2118.7789964168978},{"$f":"+'INPUT DATA'!W158","v":-5716.4573155244871},{"$f":"+'INPUT DATA'!X158","v":-1894.808154985466},{"$f":"+'INPUT DATA'!Y158","v":-1226.2058424707473},{"$f":"+'INPUT DATA'!Z158","v":8474.6336217479711},{"$f":"+'INPUT DATA'!AA158","v":1619.5591960100337},{"$f":"+'INPUT DATA'!AB158","v":-16809.438521471726},{"$f":"+'INPUT DATA'!AC158","v":-13477.476987318076},{"$f":"+'INPUT DATA'!AD158","v":-14011.465455878391},{"$f":"+'INPUT DATA'!AE158","v":47599.43574495535},{"$f":"+'INPUT DATA'!AF158","v":858.10212756209967},{"$f":"+'INPUT DATA'!AG158","v":0},{"$f":"+'INPUT DATA'!AH158","v":0},{"$f":"+'INPUT DATA'!AI158","v":0},{"$f":"+'INPUT DATA'!AJ158","v":0},{"$f":"+'INPUT DATA'!AK158","v":0},{"$f":"+'INPUT DATA'!AL158","v":0},{"$f":"+'INPUT DATA'!AM158","v":0},{"$f":"+'INPUT DATA'!AN158","v":0},{"$f":"+'INPUT DATA'!AO158","v":0},{"$f":"+'INPUT DATA'!AP158","v":0},{"$f":"+'INPUT DATA'!AQ158","v":0},{"$f":"+'INPUT DATA'!AR158","v":0},{"$f":"+'INPUT DATA'!AS158","v":0},{"$f":"+'INPUT DATA'!AT158","v":0},{"$f":"+'INPUT DATA'!AU158","v":0},{"$f":"+'INPUT DATA'!AV158","v":0},{"$f":"+'INPUT DATA'!AW158","v":0},{"$f":"+'INPUT DATA'!AX158","v":0},{"$f":"+'INPUT DATA'!AY158","v":0},{"$f":"+'INPUT DATA'!AZ158","v":0},{"$f":"+'INPUT DATA'!BA158","v":0},{"$f":"+'INPUT DATA'!BB158","v":0},{"$f":"+'INPUT DATA'!BC158","v":0},{"$f":"+'INPUT DATA'!BD158","v":0},{"$f":"+'INPUT DATA'!BE158","v":0},{"$f":"+'INPUT DATA'!BF158","v":0},{"$f":"+'INPUT DATA'!BG158","v":0},{"$f":"+'INPUT DATA'!BH158","v":0},{"$f":"+'INPUT DATA'!BI158","v":0},{"$f":"+'INPUT DATA'!BJ158","v":0},{"$f":"+'INPUT DATA'!BK158","v":0},{"$f":"+'INPUT DATA'!BL158","v":0},{"$f":"+'INPUT DATA'!BM158","v":0},{"$f":"+'INPUT DATA'!BN158","v":0},{"$f":"+'INPUT DATA'!BO158","v":0},{"$f":"+'INPUT DATA'!BP158","v":0},{"$f":"+'INPUT DATA'!BQ158","v":0},{"$f":"+'INPUT DATA'!BR158","v":0},{"$f":"+'INPUT DATA'!BS158","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I247+I251+I252+I253","v":11619.504021667373},12162.159869939835,10093.321813152566,6748.2498254717684,7629.7509651731516,8768.7446729805997,12855.763247277309,10614.336706678281,12506.230052293684,13843.155333877165,16144.302877695845,15773.954262791063,13207.294786108556,14398.362686242872,16380.372462699081,19942.398799063772,21317.430460032519,6694.5917604301139,7423.1936467881114,9530.9525816277201,26921.839896015659,27432.302236876851,15652.128462762563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ247+AZ251+AZ252+AZ253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K160","v":-2152.3208819762094},{"$f":"+'INPUT DATA'!L160","v":-2118.5535229236871},{"$f":"+'INPUT DATA'!M160","v":-1866.6325626937582},{"$f":"+'INPUT DATA'!N160","v":-1589.7766899151327},{"$f":"+'INPUT DATA'!O160","v":-1396.2046061479443},{"$f":"+'INPUT DATA'!P160","v":-1923.964136419652},{"$f":"+'INPUT DATA'!Q160","v":-2471.0629822077613},{"$f":"+'INPUT DATA'!R160","v":-968.34237047130694},{"$f":"+'INPUT DATA'!S160","v":-1099.2660584231794},{"$f":"+'INPUT DATA'!T160","v":-763.6680572508925},{"$f":"+'INPUT DATA'!U160","v":-1154.908825192271},{"$f":"+'INPUT DATA'!V160","v":-56.831109185289478},{"$f":"+'INPUT DATA'!W160","v":284.27394061146782},{"$f":"+'INPUT DATA'!X160","v":26.131816362255719},{"$f":"+'INPUT DATA'!Y160","v":20.328883908656429},{"$f":"+'INPUT DATA'!Z160","v":-891.14976901740727},{"$f":"+'INPUT DATA'!AA160","v":-948.10513188657205},{"$f":"+'INPUT DATA'!AB160","v":-336.69091354074334},{"$f":"+'INPUT DATA'!AC160","v":-372.10227465098183},{"$f":"+'INPUT DATA'!AD160","v":-473.9942768888431},{"$f":"+'INPUT DATA'!AE160","v":-4158.4540290028799},{"$f":"+'INPUT DATA'!AF160","v":1418.2141236600914},{"$f":"+'INPUT DATA'!AG160","v":1894.7433630637565},{"$f":"+'INPUT DATA'!AH160","v":0},{"$f":"+'INPUT DATA'!AI160","v":0},{"$f":"+'INPUT DATA'!AJ160","v":0},{"$f":"+'INPUT DATA'!AK160","v":0},{"$f":"+'INPUT DATA'!AL160","v":0},{"$f":"+'INPUT DATA'!AM160","v":0},{"$f":"+'INPUT DATA'!AN160","v":0},{"$f":"+'INPUT DATA'!AO160","v":0},{"$f":"+'INPUT DATA'!AP160","v":0},{"$f":"+'INPUT DATA'!AQ160","v":0},{"$f":"+'INPUT DATA'!AR160","v":0},{"$f":"+'INPUT DATA'!AS160","v":0},{"$f":"+'INPUT DATA'!AT160","v":0},{"$f":"+'INPUT DATA'!AU160","v":0},{"$f":"+'INPUT DATA'!AV160","v":0},{"$f":"+'INPUT DATA'!AW160","v":0},{"$f":"+'INPUT DATA'!AX160","v":0},{"$f":"+'INPUT DATA'!AY160","v":0},{"$f":"+'INPUT DATA'!AZ160","v":0},{"$f":"+'INPUT DATA'!BA160","v":0},{"$f":"+'INPUT DATA'!BB160","v":0},{"$f":"+'INPUT DATA'!BC160","v":0},{"$f":"+'INPUT DATA'!BD160","v":0},{"$f":"+'INPUT DATA'!BE160","v":0},{"$f":"+'INPUT DATA'!BF160","v":0},{"$f":"+'INPUT DATA'!BG160","v":0},{"$f":"+'INPUT DATA'!BH160","v":0},{"$f":"+'INPUT DATA'!BI160","v":0},{"$f":"+'INPUT DATA'!BJ160","v":0},{"$f":"+'INPUT DATA'!BK160","v":0},{"$f":"+'INPUT DATA'!BL160","v":0},{"$f":"+'INPUT DATA'!BM160","v":0},{"$f":"+'INPUT DATA'!BN160","v":0},{"$f":"+'INPUT DATA'!BO160","v":0},{"$f":"+'INPUT DATA'!BP160","v":0},{"$f":"+'INPUT DATA'!BQ160","v":0},{"$f":"+'INPUT DATA'!BR160","v":0},{"$f":"+'INPUT DATA'!BS160","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I254+I255","v":9467.1831396911639},10043.606347016148,8226.6892504588086,5158.4731355566355,6233.5463590252075,6844.7805365609474,10384.700265069549,9645.9943362069735,11406.963993870504,13079.487276626272,14989.394052503574,15717.123153605773,13491.568726720023,14424.494502605128,16400.701346607737,19051.249030046365,20369.325328145947,6357.9008468893708,7051.0913721371298,9056.9583047388769,22763.385867012781,28850.516360536942,17546.871825826318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ254+AZ255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K162","v":0},{"$f":"+'INPUT DATA'!L162","v":0},{"$f":"+'INPUT DATA'!M162","v":0},{"$f":"+'INPUT DATA'!N162","v":0},{"$f":"+'INPUT DATA'!O162","v":0},{"$f":"+'INPUT DATA'!P162","v":0},{"$f":"+'INPUT DATA'!Q162","v":0},{"$f":"+'INPUT DATA'!R162","v":0},{"$f":"+'INPUT DATA'!S162","v":0},{"$f":"+'INPUT DATA'!T162","v":0},{"$f":"+'INPUT DATA'!U162","v":0},{"$f":"+'INPUT DATA'!V162","v":0},{"$f":"+'INPUT DATA'!W162","v":0},{"$f":"+'INPUT DATA'!X162","v":0},{"$f":"+'INPUT DATA'!Y162","v":0},{"$f":"+'INPUT DATA'!Z162","v":0},{"$f":"+'INPUT DATA'!AA162","v":0},{"$f":"+'INPUT DATA'!AB162","v":0},{"$f":"+'INPUT DATA'!AC162","v":0},{"$f":"+'INPUT DATA'!AD162","v":0},{"$f":"+'INPUT DATA'!AE162","v":0},{"$f":"+'INPUT DATA'!AF162","v":0},{"$f":"+'INPUT DATA'!AG162","v":0},{"$f":"+'INPUT DATA'!AH162","v":0},{"$f":"+'INPUT DATA'!AI162","v":0},{"$f":"+'INPUT DATA'!AJ162","v":0},{"$f":"+'INPUT DATA'!AK162","v":0},{"$f":"+'INPUT DATA'!AL162","v":0},{"$f":"+'INPUT DATA'!AM162","v":0},{"$f":"+'INPUT DATA'!AN162","v":0},{"$f":"+'INPUT DATA'!AO162","v":0},{"$f":"+'INPUT DATA'!AP162","v":0},{"$f":"+'INPUT DATA'!AQ162","v":0},{"$f":"+'INPUT DATA'!AR162","v":0},{"$f":"+'INPUT DATA'!AS162","v":0},{"$f":"+'INPUT DATA'!AT162","v":0},{"$f":"+'INPUT DATA'!AU162","v":0},{"$f":"+'INPUT DATA'!AV162","v":0},{"$f":"+'INPUT DATA'!AW162","v":0},{"$f":"+'INPUT DATA'!AX162","v":0},{"$f":"+'INPUT DATA'!AY162","v":0},{"$f":"+'INPUT DATA'!AZ162","v":0},{"$f":"+'INPUT DATA'!BA162","v":0},{"$f":"+'INPUT DATA'!BB162","v":0},{"$f":"+'INPUT DATA'!BC162","v":0},{"$f":"+'INPUT DATA'!BD162","v":0},{"$f":"+'INPUT DATA'!BE162","v":0},{"$f":"+'INPUT DATA'!BF162","v":0},{"$f":"+'INPUT DATA'!BG162","v":0},{"$f":"+'INPUT DATA'!BH162","v":0},{"$f":"+'INPUT DATA'!BI162","v":0},{"$f":"+'INPUT DATA'!BJ162","v":0},{"$f":"+'INPUT DATA'!BK162","v":0},{"$f":"+'INPUT DATA'!BL162","v":0},{"$f":"+'INPUT DATA'!BM162","v":0},{"$f":"+'INPUT DATA'!BN162","v":0},{"$f":"+'INPUT DATA'!BO162","v":0},{"$f":"+'INPUT DATA'!BP162","v":0},{"$f":"+'INPUT DATA'!BQ162","v":0},{"$f":"+'INPUT DATA'!BR162","v":0},{"$f":"+'INPUT DATA'!BS162","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K163","v":0},{"$f":"+'INPUT DATA'!L163","v":0},{"$f":"+'INPUT DATA'!M163","v":0},{"$f":"+'INPUT DATA'!N163","v":0},{"$f":"+'INPUT DATA'!O163","v":0},{"$f":"+'INPUT DATA'!P163","v":0},{"$f":"+'INPUT DATA'!Q163","v":0},{"$f":"+'INPUT DATA'!R163","v":0},{"$f":"+'INPUT DATA'!S163","v":0},{"$f":"+'INPUT DATA'!T163","v":0},{"$f":"+'INPUT DATA'!U163","v":0},{"$f":"+'INPUT DATA'!V163","v":0},{"$f":"+'INPUT DATA'!W163","v":0},{"$f":"+'INPUT DATA'!X163","v":0},{"$f":"+'INPUT DATA'!Y163","v":0},{"$f":"+'INPUT DATA'!Z163","v":0},{"$f":"+'INPUT DATA'!AA163","v":0},{"$f":"+'INPUT DATA'!AB163","v":0},{"$f":"+'INPUT DATA'!AC163","v":0},{"$f":"+'INPUT DATA'!AD163","v":0},{"$f":"+'INPUT DATA'!AE163","v":0},{"$f":"+'INPUT DATA'!AF163","v":0},{"$f":"+'INPUT DATA'!AG163","v":0},{"$f":"+'INPUT DATA'!AH163","v":0},{"$f":"+'INPUT DATA'!AI163","v":0},{"$f":"+'INPUT DATA'!AJ163","v":0},{"$f":"+'INPUT DATA'!AK163","v":0},{"$f":"+'INPUT DATA'!AL163","v":0},{"$f":"+'INPUT DATA'!AM163","v":0},{"$f":"+'INPUT DATA'!AN163","v":0},{"$f":"+'INPUT DATA'!AO163","v":0},{"$f":"+'INPUT DATA'!AP163","v":0},{"$f":"+'INPUT DATA'!AQ163","v":0},{"$f":"+'INPUT DATA'!AR163","v":0},{"$f":"+'INPUT DATA'!AS163","v":0},{"$f":"+'INPUT DATA'!AT163","v":0},{"$f":"+'INPUT DATA'!AU163","v":0},{"$f":"+'INPUT DATA'!AV163","v":0},{"$f":"+'INPUT DATA'!AW163","v":0},{"$f":"+'INPUT DATA'!AX163","v":0},{"$f":"+'INPUT DATA'!AY163","v":0},{"$f":"+'INPUT DATA'!AZ163","v":0},{"$f":"+'INPUT DATA'!BA163","v":0},{"$f":"+'INPUT DATA'!BB163","v":0},{"$f":"+'INPUT DATA'!BC163","v":0},{"$f":"+'INPUT DATA'!BD163","v":0},{"$f":"+'INPUT DATA'!BE163","v":0},{"$f":"+'INPUT DATA'!BF163","v":0},{"$f":"+'INPUT DATA'!BG163","v":0},{"$f":"+'INPUT DATA'!BH163","v":0},{"$f":"+'INPUT DATA'!BI163","v":0},{"$f":"+'INPUT DATA'!BJ163","v":0},{"$f":"+'INPUT DATA'!BK163","v":0},{"$f":"+'INPUT DATA'!BL163","v":0},{"$f":"+'INPUT DATA'!BM163","v":0},{"$f":"+'INPUT DATA'!BN163","v":0},{"$f":"+'INPUT DATA'!BO163","v":0},{"$f":"+'INPUT DATA'!BP163","v":0},{"$f":"+'INPUT DATA'!BQ163","v":0},{"$f":"+'INPUT DATA'!BR163","v":0},{"$f":"+'INPUT DATA'!BS163","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I256+I257+I258","v":9467.1831396911639},10043.606347016148,8226.6892504588086,5158.4731355566355,6233.5463590252075,6844.7805365609474,10384.700265069549,9645.9943362069735,11406.963993870504,13079.487276626272,14989.394052503574,15717.123153605773,13491.568726720023,14424.494502605128,16400.701346607737,19051.249030046365,20369.325328145947,6357.9008468893708,7051.0913721371298,9056.9583047388769,22763.385867012781,28850.516360536942,17546.871825826318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ256+AZ257+AZ258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K165","v":-9535.5112365419955},{"$f":"+'INPUT DATA'!L165","v":-9916.9316860036743},{"$f":"+'INPUT DATA'!M165","v":-10313.60895344382},{"$f":"+'INPUT DATA'!N165","v":-6442.431429586949},{"$f":"+'INPUT DATA'!O165","v":-6233.5463590252184},{"$f":"+'INPUT DATA'!P165","v":-6844.7805365609429},{"$f":"+'INPUT DATA'!Q165","v":-10384.700265069547},{"$f":"+'INPUT DATA'!R165","v":-9645.9943362069753},{"$f":"+'INPUT DATA'!S165","v":-11406.963993870499},{"$f":"+'INPUT DATA'!T165","v":-13079.487276626274},{"$f":"+'INPUT DATA'!U165","v":-14114.886011665927},{"$f":"+'INPUT DATA'!V165","v":-16591.631194443424},{"$f":"+'INPUT DATA'!W165","v":-13491.568726720016},{"$f":"+'INPUT DATA'!X165","v":-14424.494502605125},{"$f":"+'INPUT DATA'!Y165","v":-16400.701346607733},{"$f":"+'INPUT DATA'!Z165","v":-19051.249030046361},{"$f":"+'INPUT DATA'!AA165","v":-20369.325328145955},{"$f":"+'INPUT DATA'!AB165","v":-6357.900846889368},{"$f":"+'INPUT DATA'!AC165","v":-7051.0913721371289},{"$f":"+'INPUT DATA'!AD165","v":-9056.9583047388696},{"$f":"+'INPUT DATA'!AE165","v":-22763.385867012774},{"$f":"+'INPUT DATA'!AF165","v":-28850.516360536949},{"$f":"+'INPUT DATA'!AG165","v":-17546.871824339378},{"$f":"+'INPUT DATA'!AH165","v":0},{"$f":"+'INPUT DATA'!AI165","v":0},{"$f":"+'INPUT DATA'!AJ165","v":0},{"$f":"+'INPUT DATA'!AK165","v":0},{"$f":"+'INPUT DATA'!AL165","v":0},{"$f":"+'INPUT DATA'!AM165","v":0},{"$f":"+'INPUT DATA'!AN165","v":0},{"$f":"+'INPUT DATA'!AO165","v":0},{"$f":"+'INPUT DATA'!AP165","v":0},{"$f":"+'INPUT DATA'!AQ165","v":0},{"$f":"+'INPUT DATA'!AR165","v":0},{"$f":"+'INPUT DATA'!AS165","v":0},{"$f":"+'INPUT DATA'!AT165","v":0},{"$f":"+'INPUT DATA'!AU165","v":0},{"$f":"+'INPUT DATA'!AV165","v":0},{"$f":"+'INPUT DATA'!AW165","v":0},{"$f":"+'INPUT DATA'!AX165","v":0},{"$f":"+'INPUT DATA'!AY165","v":0},{"$f":"+'INPUT DATA'!AZ165","v":0},{"$f":"+'INPUT DATA'!BA165","v":0},{"$f":"+'INPUT DATA'!BB165","v":0},{"$f":"+'INPUT DATA'!BC165","v":0},{"$f":"+'INPUT DATA'!BD165","v":0},{"$f":"+'INPUT DATA'!BE165","v":0},{"$f":"+'INPUT DATA'!BF165","v":0},{"$f":"+'INPUT DATA'!BG165","v":0},{"$f":"+'INPUT DATA'!BH165","v":0},{"$f":"+'INPUT DATA'!BI165","v":0},{"$f":"+'INPUT DATA'!BJ165","v":0},{"$f":"+'INPUT DATA'!BK165","v":0},{"$f":"+'INPUT DATA'!BL165","v":0},{"$f":"+'INPUT DATA'!BM165","v":0},{"$f":"+'INPUT DATA'!BN165","v":0},{"$f":"+'INPUT DATA'!BO165","v":0},{"$f":"+'INPUT DATA'!BP165","v":0},{"$f":"+'INPUT DATA'!BQ165","v":0},{"$f":"+'INPUT DATA'!BR165","v":0},{"$f":"+'INPUT DATA'!BS165","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K166","v":0},{"$f":"+'INPUT DATA'!L166","v":0},{"$f":"+'INPUT DATA'!M166","v":0},{"$f":"+'INPUT DATA'!N166","v":0},{"$f":"+'INPUT DATA'!O166","v":0},{"$f":"+'INPUT DATA'!P166","v":0},{"$f":"+'INPUT DATA'!Q166","v":0},{"$f":"+'INPUT DATA'!R166","v":0},{"$f":"+'INPUT DATA'!S166","v":0},{"$f":"+'INPUT DATA'!T166","v":0},{"$f":"+'INPUT DATA'!U166","v":0},{"$f":"+'INPUT DATA'!V166","v":0},{"$f":"+'INPUT DATA'!W166","v":0},{"$f":"+'INPUT DATA'!X166","v":0},{"$f":"+'INPUT DATA'!Y166","v":0},{"$f":"+'INPUT DATA'!Z166","v":0},{"$f":"+'INPUT DATA'!AA166","v":0},{"$f":"+'INPUT DATA'!AB166","v":0},{"$f":"+'INPUT DATA'!AC166","v":0},{"$f":"+'INPUT DATA'!AD166","v":0},{"$f":"+'INPUT DATA'!AE166","v":0},{"$f":"+'INPUT DATA'!AF166","v":0},{"$f":"+'INPUT DATA'!AG166","v":0},{"$f":"+'INPUT DATA'!AH166","v":0},{"$f":"+'INPUT DATA'!AI166","v":0},{"$f":"+'INPUT DATA'!AJ166","v":0},{"$f":"+'INPUT DATA'!AK166","v":0},{"$f":"+'INPUT DATA'!AL166","v":0},{"$f":"+'INPUT DATA'!AM166","v":0},{"$f":"+'INPUT DATA'!AN166","v":0},{"$f":"+'INPUT DATA'!AO166","v":0},{"$f":"+'INPUT DATA'!AP166","v":0},{"$f":"+'INPUT DATA'!AQ166","v":0},{"$f":"+'INPUT DATA'!AR166","v":0},{"$f":"+'INPUT DATA'!AS166","v":0},{"$f":"+'INPUT DATA'!AT166","v":0},{"$f":"+'INPUT DATA'!AU166","v":0},{"$f":"+'INPUT DATA'!AV166","v":0},{"$f":"+'INPUT DATA'!AW166","v":0},{"$f":"+'INPUT DATA'!AX166","v":0},{"$f":"+'INPUT DATA'!AY166","v":0},{"$f":"+'INPUT DATA'!AZ166","v":0},{"$f":"+'INPUT DATA'!BA166","v":0},{"$f":"+'INPUT DATA'!BB166","v":0},{"$f":"+'INPUT DATA'!BC166","v":0},{"$f":"+'INPUT DATA'!BD166","v":0},{"$f":"+'INPUT DATA'!BE166","v":0},{"$f":"+'INPUT DATA'!BF166","v":0},{"$f":"+'INPUT DATA'!BG166","v":0},{"$f":"+'INPUT DATA'!BH166","v":0},{"$f":"+'INPUT DATA'!BI166","v":0},{"$f":"+'INPUT DATA'!BJ166","v":0},{"$f":"+'INPUT DATA'!BK166","v":0},{"$f":"+'INPUT DATA'!BL166","v":0},{"$f":"+'INPUT DATA'!BM166","v":0},{"$f":"+'INPUT DATA'!BN166","v":0},{"$f":"+'INPUT DATA'!BO166","v":0},{"$f":"+'INPUT DATA'!BP166","v":0},{"$f":"+'INPUT DATA'!BQ166","v":0},{"$f":"+'INPUT DATA'!BR166","v":0},{"$f":"+'INPUT DATA'!BS166","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I259+I260+I261","v":-68.328096850831571},126.67466101247373,-2086.9197029850111,-1283.9582940303135,-1.0913936421275139E-11,4.5474735088646412E-12,1.8189894035458565E-12,-1.8189894035458565E-12,5.4569682106375694E-12,-1.8189894035458565E-12,874.50804083764706,-874.5080408376507,7.2759576141834259E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,-7.2759576141834259E-12,2.7284841053187847E-12,9.0949470177292824E-13,7.2759576141834259E-12,7.2759576141834259E-12,-7.2759576141834259E-12,1.4869401638861746E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ259+AZ260+AZ261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J168","v":3312.5314328536751},{"$f":"+I262+H263","v":3244.2033360028436},3370.8779970153173,1283.9582940303062,-7.2759576141834259E-12,-1.8189894035458565E-11,-1.3642420526593924E-11,-1.1823431123048067E-11,-1.3642420526593924E-11,-8.1854523159563541E-12,-1.0004441719502211E-11,874.50804083763705,-1.3642420526593924E-11,-6.3664629124104977E-12,-2.7284841053187847E-12,9.0949470177292824E-13,4.5474735088646412E-12,-2.7284841053187847E-12,0,9.0949470177292824E-13,8.1854523159563541E-12,1.546140993013978E-11,8.1854523159563541E-12,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,{"$f":"+AZ262+AY263","v":1.4869483493384905E-6},{"$f":"+BA262+AZ263","v":1.4869483493384905E-6},{"$f":"+BB262+BA263","v":1.4869483493384905E-6},{"$f":"+BC262+BB263","v":1.4869483493384905E-6},{"$f":"+BD262+BC263","v":1.4869483493384905E-6},{"$f":"+BE262+BD263","v":1.4869483493384905E-6},{"$f":"+BF262+BE263","v":1.4869483493384905E-6},{"$f":"+BG262+BF263","v":1.4869483493384905E-6},{"$f":"+BH262+BG263","v":1.4869483493384905E-6},{"$f":"+BI262+BH263","v":1.4869483493384905E-6},{"$f":"+BJ262+BI263","v":1.4869483493384905E-6},{"$f":"+BK262+BJ263","v":1.4869483493384905E-6},{"$f":"+BL262+BK263","v":1.4869483493384905E-6},{"$f":"+BM262+BL263","v":1.4869483493384905E-6},{"$f":"+BN262+BM263","v":1.4869483493384905E-6},{"$f":"+BO262+BN263","v":1.4869483493384905E-6},{"$f":"+BP262+BO263","v":1.4869483493384905E-6},{"$f":"+BQ262+BP263","v":1.4869483493384905E-6}]
[]
[]
[]
[]
[1,null,"Brazil"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C268&\" - [000' EUR]\"","v":"Cash Flow Brazil - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I273+I274+I275","v":24374.790569715962},36702.193233370381,41264.150163062295,45414.190791990819,49667.095487091668,52500.715287773062,57630.577550239585,63426.480040811119,69424.393572248446,76197.70710732961,83631.908466485693,92042.932023976537,103317.55133273818,113397.27294259114,124460.4044673602,136977.21318344964,150557.82771876766,165246.24592344271,181367.76850620366,199607.57319583875,218483.00052835827,239798.66161386119,263194.05378322734,289663.51740849385,317055.51897534938,347988.7862335344,168044.57175651792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ273+AZ274+AZ275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K178","v":0},{"$f":"+'INPUT DATA'!L178","v":0},{"$f":"+'INPUT DATA'!M178","v":0},{"$f":"+'INPUT DATA'!N178","v":0},{"$f":"+'INPUT DATA'!O178","v":0},{"$f":"+'INPUT DATA'!P178","v":0},{"$f":"+'INPUT DATA'!Q178","v":0},{"$f":"+'INPUT DATA'!R178","v":0},{"$f":"+'INPUT DATA'!S178","v":0},{"$f":"+'INPUT DATA'!T178","v":0},{"$f":"+'INPUT DATA'!U178","v":0},{"$f":"+'INPUT DATA'!V178","v":0},{"$f":"+'INPUT DATA'!W178","v":0},{"$f":"+'INPUT DATA'!X178","v":0},{"$f":"+'INPUT DATA'!Y178","v":0},{"$f":"+'INPUT DATA'!Z178","v":0},{"$f":"+'INPUT DATA'!AA178","v":0},{"$f":"+'INPUT DATA'!AB178","v":0},{"$f":"+'INPUT DATA'!AC178","v":0},{"$f":"+'INPUT DATA'!AD178","v":0},{"$f":"+'INPUT DATA'!AE178","v":0},{"$f":"+'INPUT DATA'!AF178","v":0},{"$f":"+'INPUT DATA'!AG178","v":0},{"$f":"+'INPUT DATA'!AH178","v":0},{"$f":"+'INPUT DATA'!AI178","v":0},{"$f":"+'INPUT DATA'!AJ178","v":0},{"$f":"+'INPUT DATA'!AK178","v":0},{"$f":"+'INPUT DATA'!AL178","v":0},{"$f":"+'INPUT DATA'!AM178","v":0},{"$f":"+'INPUT DATA'!AN178","v":0},{"$f":"+'INPUT DATA'!AO178","v":0},{"$f":"+'INPUT DATA'!AP178","v":0},{"$f":"+'INPUT DATA'!AQ178","v":0},{"$f":"+'INPUT DATA'!AR178","v":0},{"$f":"+'INPUT DATA'!AS178","v":0},{"$f":"+'INPUT DATA'!AT178","v":0},{"$f":"+'INPUT DATA'!AU178","v":0},{"$f":"+'INPUT DATA'!AV178","v":0},{"$f":"+'INPUT DATA'!AW178","v":0},{"$f":"+'INPUT DATA'!AX178","v":0},{"$f":"+'INPUT DATA'!AY178","v":0},{"$f":"+'INPUT DATA'!AZ178","v":0},{"$f":"+'INPUT DATA'!BA178","v":0},{"$f":"+'INPUT DATA'!BB178","v":0},{"$f":"+'INPUT DATA'!BC178","v":0},{"$f":"+'INPUT DATA'!BD178","v":0},{"$f":"+'INPUT DATA'!BE178","v":0},{"$f":"+'INPUT DATA'!BF178","v":0},{"$f":"+'INPUT DATA'!BG178","v":0},{"$f":"+'INPUT DATA'!BH178","v":0},{"$f":"+'INPUT DATA'!BI178","v":0},{"$f":"+'INPUT DATA'!BJ178","v":0},{"$f":"+'INPUT DATA'!BK178","v":0},{"$f":"+'INPUT DATA'!BL178","v":0},{"$f":"+'INPUT DATA'!BM178","v":0},{"$f":"+'INPUT DATA'!BN178","v":0},{"$f":"+'INPUT DATA'!BO178","v":0},{"$f":"+'INPUT DATA'!BP178","v":0},{"$f":"+'INPUT DATA'!BQ178","v":0},{"$f":"+'INPUT DATA'!BR178","v":0},{"$f":"+'INPUT DATA'!BS178","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K179","v":0},{"$f":"+'INPUT DATA'!L179","v":0},{"$f":"+'INPUT DATA'!M179","v":0},{"$f":"+'INPUT DATA'!N179","v":0},{"$f":"+'INPUT DATA'!O179","v":0},{"$f":"+'INPUT DATA'!P179","v":0},{"$f":"+'INPUT DATA'!Q179","v":0},{"$f":"+'INPUT DATA'!R179","v":0},{"$f":"+'INPUT DATA'!S179","v":0},{"$f":"+'INPUT DATA'!T179","v":0},{"$f":"+'INPUT DATA'!U179","v":0},{"$f":"+'INPUT DATA'!V179","v":0},{"$f":"+'INPUT DATA'!W179","v":0},{"$f":"+'INPUT DATA'!X179","v":0},{"$f":"+'INPUT DATA'!Y179","v":0},{"$f":"+'INPUT DATA'!Z179","v":0},{"$f":"+'INPUT DATA'!AA179","v":0},{"$f":"+'INPUT DATA'!AB179","v":0},{"$f":"+'INPUT DATA'!AC179","v":0},{"$f":"+'INPUT DATA'!AD179","v":0},{"$f":"+'INPUT DATA'!AE179","v":0},{"$f":"+'INPUT DATA'!AF179","v":0},{"$f":"+'INPUT DATA'!AG179","v":0},{"$f":"+'INPUT DATA'!AH179","v":0},{"$f":"+'INPUT DATA'!AI179","v":0},{"$f":"+'INPUT DATA'!AJ179","v":0},{"$f":"+'INPUT DATA'!AK179","v":0},{"$f":"+'INPUT DATA'!AL179","v":0},{"$f":"+'INPUT DATA'!AM179","v":0},{"$f":"+'INPUT DATA'!AN179","v":0},{"$f":"+'INPUT DATA'!AO179","v":0},{"$f":"+'INPUT DATA'!AP179","v":0},{"$f":"+'INPUT DATA'!AQ179","v":0},{"$f":"+'INPUT DATA'!AR179","v":0},{"$f":"+'INPUT DATA'!AS179","v":0},{"$f":"+'INPUT DATA'!AT179","v":0},{"$f":"+'INPUT DATA'!AU179","v":0},{"$f":"+'INPUT DATA'!AV179","v":0},{"$f":"+'INPUT DATA'!AW179","v":0},{"$f":"+'INPUT DATA'!AX179","v":0},{"$f":"+'INPUT DATA'!AY179","v":0},{"$f":"+'INPUT DATA'!AZ179","v":0},{"$f":"+'INPUT DATA'!BA179","v":0},{"$f":"+'INPUT DATA'!BB179","v":0},{"$f":"+'INPUT DATA'!BC179","v":0},{"$f":"+'INPUT DATA'!BD179","v":0},{"$f":"+'INPUT DATA'!BE179","v":0},{"$f":"+'INPUT DATA'!BF179","v":0},{"$f":"+'INPUT DATA'!BG179","v":0},{"$f":"+'INPUT DATA'!BH179","v":0},{"$f":"+'INPUT DATA'!BI179","v":0},{"$f":"+'INPUT DATA'!BJ179","v":0},{"$f":"+'INPUT DATA'!BK179","v":0},{"$f":"+'INPUT DATA'!BL179","v":0},{"$f":"+'INPUT DATA'!BM179","v":0},{"$f":"+'INPUT DATA'!BN179","v":0},{"$f":"+'INPUT DATA'!BO179","v":0},{"$f":"+'INPUT DATA'!BP179","v":0},{"$f":"+'INPUT DATA'!BQ179","v":0},{"$f":"+'INPUT DATA'!BR179","v":0},{"$f":"+'INPUT DATA'!BS179","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K180","v":24374.790569715962},{"$f":"+'INPUT DATA'!L180","v":36702.193233370381},{"$f":"+'INPUT DATA'!M180","v":41264.150163062295},{"$f":"+'INPUT DATA'!N180","v":45414.190791990819},{"$f":"+'INPUT DATA'!O180","v":49667.095487091668},{"$f":"+'INPUT DATA'!P180","v":52500.715287773062},{"$f":"+'INPUT DATA'!Q180","v":57630.577550239585},{"$f":"+'INPUT DATA'!R180","v":63426.480040811119},{"$f":"+'INPUT DATA'!S180","v":69424.393572248446},{"$f":"+'INPUT DATA'!T180","v":76197.70710732961},{"$f":"+'INPUT DATA'!U180","v":83631.908466485693},{"$f":"+'INPUT DATA'!V180","v":92042.932023976537},{"$f":"+'INPUT DATA'!W180","v":103317.55133273818},{"$f":"+'INPUT DATA'!X180","v":113397.27294259114},{"$f":"+'INPUT DATA'!Y180","v":124460.4044673602},{"$f":"+'INPUT DATA'!Z180","v":136977.21318344964},{"$f":"+'INPUT DATA'!AA180","v":150557.82771876766},{"$f":"+'INPUT DATA'!AB180","v":165246.24592344271},{"$f":"+'INPUT DATA'!AC180","v":181367.76850620366},{"$f":"+'INPUT DATA'!AD180","v":199607.57319583875},{"$f":"+'INPUT DATA'!AE180","v":218483.00052835827},{"$f":"+'INPUT DATA'!AF180","v":239798.66161386119},{"$f":"+'INPUT DATA'!AG180","v":263194.05378322734},{"$f":"+'INPUT DATA'!AH180","v":289663.51740849385},{"$f":"+'INPUT DATA'!AI180","v":317055.51897534938},{"$f":"+'INPUT DATA'!AJ180","v":347988.7862335344},{"$f":"+'INPUT DATA'!AK180","v":168044.57175651792},{"$f":"+'INPUT DATA'!AL180","v":0},{"$f":"+'INPUT DATA'!AM180","v":0},{"$f":"+'INPUT DATA'!AN180","v":0},{"$f":"+'INPUT DATA'!AO180","v":0},{"$f":"+'INPUT DATA'!AP180","v":0},{"$f":"+'INPUT DATA'!AQ180","v":0},{"$f":"+'INPUT DATA'!AR180","v":0},{"$f":"+'INPUT DATA'!AS180","v":0},{"$f":"+'INPUT DATA'!AT180","v":0},{"$f":"+'INPUT DATA'!AU180","v":0},{"$f":"+'INPUT DATA'!AV180","v":0},{"$f":"+'INPUT DATA'!AW180","v":0},{"$f":"+'INPUT DATA'!AX180","v":0},{"$f":"+'INPUT DATA'!AY180","v":0},{"$f":"+'INPUT DATA'!AZ180","v":0},{"$f":"+'INPUT DATA'!BA180","v":0},{"$f":"+'INPUT DATA'!BB180","v":0},{"$f":"+'INPUT DATA'!BC180","v":0},{"$f":"+'INPUT DATA'!BD180","v":0},{"$f":"+'INPUT DATA'!BE180","v":0},{"$f":"+'INPUT DATA'!BF180","v":0},{"$f":"+'INPUT DATA'!BG180","v":0},{"$f":"+'INPUT DATA'!BH180","v":0},{"$f":"+'INPUT DATA'!BI180","v":0},{"$f":"+'INPUT DATA'!BJ180","v":0},{"$f":"+'INPUT DATA'!BK180","v":0},{"$f":"+'INPUT DATA'!BL180","v":0},{"$f":"+'INPUT DATA'!BM180","v":0},{"$f":"+'INPUT DATA'!BN180","v":0},{"$f":"+'INPUT DATA'!BO180","v":0},{"$f":"+'INPUT DATA'!BP180","v":0},{"$f":"+'INPUT DATA'!BQ180","v":0},{"$f":"+'INPUT DATA'!BR180","v":0},{"$f":"+'INPUT DATA'!BS180","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K181","v":-11320.94713924698},{"$f":"+'INPUT DATA'!L181","v":-12140.269627673013},{"$f":"+'INPUT DATA'!M181","v":-11836.695530426992},{"$f":"+'INPUT DATA'!N181","v":-12236.684420583613},{"$f":"+'INPUT DATA'!O181","v":-12782.149274966985},{"$f":"+'INPUT DATA'!P181","v":-13300.198601180142},{"$f":"+'INPUT DATA'!Q181","v":-13792.813002200442},{"$f":"+'INPUT DATA'!R181","v":-14318.628684232764},{"$f":"+'INPUT DATA'!S181","v":-14819.895523652052},{"$f":"+'INPUT DATA'!T181","v":-15918.947861451916},{"$f":"+'INPUT DATA'!U181","v":-16647.705591749309},{"$f":"+'INPUT DATA'!V181","v":-17298.048521322424},{"$f":"+'INPUT DATA'!W181","v":-18009.309706032298},{"$f":"+'INPUT DATA'!X181","v":-18770.086974729893},{"$f":"+'INPUT DATA'!Y181","v":-19790.783044894288},{"$f":"+'INPUT DATA'!Z181","v":-20956.600897129309},{"$f":"+'INPUT DATA'!AA181","v":-22113.935347627095},{"$f":"+'INPUT DATA'!AB181","v":-23240.81538580039},{"$f":"+'INPUT DATA'!AC181","v":-24293.198945197812},{"$f":"+'INPUT DATA'!AD181","v":-25431.058706270931},{"$f":"+'INPUT DATA'!AE181","v":-26567.131530703387},{"$f":"+'INPUT DATA'!AF181","v":-27814.764993065623},{"$f":"+'INPUT DATA'!AG181","v":-29101.986685255644},{"$f":"+'INPUT DATA'!AH181","v":-30476.524662409895},{"$f":"+'INPUT DATA'!AI181","v":-31836.859883666853},{"$f":"+'INPUT DATA'!AJ181","v":-33456.050057593755},{"$f":"+'INPUT DATA'!AK181","v":-14834.968160591341},{"$f":"+'INPUT DATA'!AL181","v":0},{"$f":"+'INPUT DATA'!AM181","v":0},{"$f":"+'INPUT DATA'!AN181","v":0},{"$f":"+'INPUT DATA'!AO181","v":0},{"$f":"+'INPUT DATA'!AP181","v":0},{"$f":"+'INPUT DATA'!AQ181","v":0},{"$f":"+'INPUT DATA'!AR181","v":0},{"$f":"+'INPUT DATA'!AS181","v":0},{"$f":"+'INPUT DATA'!AT181","v":0},{"$f":"+'INPUT DATA'!AU181","v":0},{"$f":"+'INPUT DATA'!AV181","v":0},{"$f":"+'INPUT DATA'!AW181","v":0},{"$f":"+'INPUT DATA'!AX181","v":0},{"$f":"+'INPUT DATA'!AY181","v":0},{"$f":"+'INPUT DATA'!AZ181","v":0},{"$f":"+'INPUT DATA'!BA181","v":0},{"$f":"+'INPUT DATA'!BB181","v":0},{"$f":"+'INPUT DATA'!BC181","v":0},{"$f":"+'INPUT DATA'!BD181","v":0},{"$f":"+'INPUT DATA'!BE181","v":0},{"$f":"+'INPUT DATA'!BF181","v":0},{"$f":"+'INPUT DATA'!BG181","v":0},{"$f":"+'INPUT DATA'!BH181","v":0},{"$f":"+'INPUT DATA'!BI181","v":0},{"$f":"+'INPUT DATA'!BJ181","v":0},{"$f":"+'INPUT DATA'!BK181","v":0},{"$f":"+'INPUT DATA'!BL181","v":0},{"$f":"+'INPUT DATA'!BM181","v":0},{"$f":"+'INPUT DATA'!BN181","v":0},{"$f":"+'INPUT DATA'!BO181","v":0},{"$f":"+'INPUT DATA'!BP181","v":0},{"$f":"+'INPUT DATA'!BQ181","v":0},{"$f":"+'INPUT DATA'!BR181","v":0},{"$f":"+'INPUT DATA'!BS181","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K182","v":-62093.173313031919},{"$f":"+'INPUT DATA'!L182","v":-31100.439188601908},{"$f":"+'INPUT DATA'!M182","v":-3236.7571345431734},{"$f":"+'INPUT DATA'!N182","v":-1419.7360823990693},{"$f":"+'INPUT DATA'!O182","v":-1597.2851998760723},{"$f":"+'INPUT DATA'!P182","v":-1582.9632255285783},{"$f":"+'INPUT DATA'!Q182","v":-3838.7387627516764},{"$f":"+'INPUT DATA'!R182","v":-12840.918063068795},{"$f":"+'INPUT DATA'!S182","v":-20408.231052800838},{"$f":"+'INPUT DATA'!T182","v":-16625.745335921114},{"$f":"+'INPUT DATA'!U182","v":-10531.687844764696},{"$f":"+'INPUT DATA'!V182","v":-3264.2971803932269},{"$f":"+'INPUT DATA'!W182","v":-2082.5902595906459},{"$f":"+'INPUT DATA'!X182","v":-11454.704653596409},{"$f":"+'INPUT DATA'!Y182","v":-30870.901218761504},{"$f":"+'INPUT DATA'!Z182","v":-43483.76465293533},{"$f":"+'INPUT DATA'!AA182","v":-49394.068859194711},{"$f":"+'INPUT DATA'!AB182","v":-38416.186304549912},{"$f":"+'INPUT DATA'!AC182","v":-22720.893358153793},{"$f":"+'INPUT DATA'!AD182","v":-12797.871290300587},{"$f":"+'INPUT DATA'!AE182","v":-10714.377821331385},{"$f":"+'INPUT DATA'!AF182","v":-15836.636344936334},{"$f":"+'INPUT DATA'!AG182","v":-22156.942337849356},{"$f":"+'INPUT DATA'!AH182","v":-29242.332842570322},{"$f":"+'INPUT DATA'!AI182","v":-31030.20489481866},{"$f":"+'INPUT DATA'!AJ182","v":-35654.617380171825},{"$f":"+'INPUT DATA'!AK182","v":-23559.65176547788},{"$f":"+'INPUT DATA'!AL182","v":0},{"$f":"+'INPUT DATA'!AM182","v":0},{"$f":"+'INPUT DATA'!AN182","v":0},{"$f":"+'INPUT DATA'!AO182","v":0},{"$f":"+'INPUT DATA'!AP182","v":0},{"$f":"+'INPUT DATA'!AQ182","v":0},{"$f":"+'INPUT DATA'!AR182","v":0},{"$f":"+'INPUT DATA'!AS182","v":0},{"$f":"+'INPUT DATA'!AT182","v":0},{"$f":"+'INPUT DATA'!AU182","v":0},{"$f":"+'INPUT DATA'!AV182","v":0},{"$f":"+'INPUT DATA'!AW182","v":0},{"$f":"+'INPUT DATA'!AX182","v":0},{"$f":"+'INPUT DATA'!AY182","v":0},{"$f":"+'INPUT DATA'!AZ182","v":0},{"$f":"+'INPUT DATA'!BA182","v":0},{"$f":"+'INPUT DATA'!BB182","v":0},{"$f":"+'INPUT DATA'!BC182","v":0},{"$f":"+'INPUT DATA'!BD182","v":0},{"$f":"+'INPUT DATA'!BE182","v":0},{"$f":"+'INPUT DATA'!BF182","v":0},{"$f":"+'INPUT DATA'!BG182","v":0},{"$f":"+'INPUT DATA'!BH182","v":0},{"$f":"+'INPUT DATA'!BI182","v":0},{"$f":"+'INPUT DATA'!BJ182","v":0},{"$f":"+'INPUT DATA'!BK182","v":0},{"$f":"+'INPUT DATA'!BL182","v":0},{"$f":"+'INPUT DATA'!BM182","v":0},{"$f":"+'INPUT DATA'!BN182","v":0},{"$f":"+'INPUT DATA'!BO182","v":0},{"$f":"+'INPUT DATA'!BP182","v":0},{"$f":"+'INPUT DATA'!BQ182","v":0},{"$f":"+'INPUT DATA'!BR182","v":0},{"$f":"+'INPUT DATA'!BS182","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K183","v":0},{"$f":"+'INPUT DATA'!L183","v":0},{"$f":"+'INPUT DATA'!M183","v":0},{"$f":"+'INPUT DATA'!N183","v":0},{"$f":"+'INPUT DATA'!O183","v":0},{"$f":"+'INPUT DATA'!P183","v":-5587.798189398176},{"$f":"+'INPUT DATA'!Q183","v":-9012.5057776528593},{"$f":"+'INPUT DATA'!R183","v":-659.29337021393837},{"$f":"+'INPUT DATA'!S183","v":-689.06451395101737},{"$f":"+'INPUT DATA'!T183","v":15948.661851215989},{"$f":"+'INPUT DATA'!U183","v":0},{"$f":"+'INPUT DATA'!V183","v":0},{"$f":"+'INPUT DATA'!W183","v":-13300.962462090643},{"$f":"+'INPUT DATA'!X183","v":-2461.8475784144075},{"$f":"+'INPUT DATA'!Y183","v":-711.78765723641436},{"$f":"+'INPUT DATA'!Z183","v":-743.9292403483214},{"$f":"+'INPUT DATA'!AA183","v":-777.52221328756275},{"$f":"+'INPUT DATA'!AB183","v":17996.049151377349},{"$f":"+'INPUT DATA'!AC183","v":0},{"$f":"+'INPUT DATA'!AD183","v":0},{"$f":"+'INPUT DATA'!AE183","v":0},{"$f":"+'INPUT DATA'!AF183","v":0},{"$f":"+'INPUT DATA'!AG183","v":0},{"$f":"+'INPUT DATA'!AH183","v":0},{"$f":"+'INPUT DATA'!AI183","v":0},{"$f":"+'INPUT DATA'!AJ183","v":0},{"$f":"+'INPUT DATA'!AK183","v":0},{"$f":"+'INPUT DATA'!AL183","v":0},{"$f":"+'INPUT DATA'!AM183","v":0},{"$f":"+'INPUT DATA'!AN183","v":0},{"$f":"+'INPUT DATA'!AO183","v":0},{"$f":"+'INPUT DATA'!AP183","v":0},{"$f":"+'INPUT DATA'!AQ183","v":0},{"$f":"+'INPUT DATA'!AR183","v":0},{"$f":"+'INPUT DATA'!AS183","v":0},{"$f":"+'INPUT DATA'!AT183","v":0},{"$f":"+'INPUT DATA'!AU183","v":0},{"$f":"+'INPUT DATA'!AV183","v":0},{"$f":"+'INPUT DATA'!AW183","v":0},{"$f":"+'INPUT DATA'!AX183","v":0},{"$f":"+'INPUT DATA'!AY183","v":0},{"$f":"+'INPUT DATA'!AZ183","v":0},{"$f":"+'INPUT DATA'!BA183","v":0},{"$f":"+'INPUT DATA'!BB183","v":0},{"$f":"+'INPUT DATA'!BC183","v":0},{"$f":"+'INPUT DATA'!BD183","v":0},{"$f":"+'INPUT DATA'!BE183","v":0},{"$f":"+'INPUT DATA'!BF183","v":0},{"$f":"+'INPUT DATA'!BG183","v":0},{"$f":"+'INPUT DATA'!BH183","v":0},{"$f":"+'INPUT DATA'!BI183","v":0},{"$f":"+'INPUT DATA'!BJ183","v":0},{"$f":"+'INPUT DATA'!BK183","v":0},{"$f":"+'INPUT DATA'!BL183","v":0},{"$f":"+'INPUT DATA'!BM183","v":0},{"$f":"+'INPUT DATA'!BN183","v":0},{"$f":"+'INPUT DATA'!BO183","v":0},{"$f":"+'INPUT DATA'!BP183","v":0},{"$f":"+'INPUT DATA'!BQ183","v":0},{"$f":"+'INPUT DATA'!BR183","v":0},{"$f":"+'INPUT DATA'!BS183","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I272+I276+I277+I278","v":-49039.329882562939},-6538.5155829045398,26190.69749809213,31757.770289008135,35287.661012248609,32029.755271666167,30986.520007634605,35607.639923295617,33507.202481844535,59601.67576117257,56452.515029971684,71480.58632226089,69924.688905024595,80710.633735850424,73086.932546468001,71792.918393036685,78272.301298658291,121585.29338446975,134353.67620285208,161378.64319926722,181201.4911763235,196147.26027585924,211935.12476012233,229944.65990351362,254188.45419686387,278878.11879576882,129649.9518304487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ272+AZ276+AZ277+AZ278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K185","v":-2108.4193842804307},{"$f":"+'INPUT DATA'!L185","v":-3174.7397146865378},{"$f":"+'INPUT DATA'!M185","v":-3569.3489891048889},{"$f":"+'INPUT DATA'!N185","v":-3928.3275035072056},{"$f":"+'INPUT DATA'!O185","v":-4348.7272342186188},{"$f":"+'INPUT DATA'!P185","v":-5062.2103436575317},{"$f":"+'INPUT DATA'!Q185","v":-6174.2787270367708},{"$f":"+'INPUT DATA'!R185","v":-5675.639020962275},{"$f":"+'INPUT DATA'!S185","v":-6012.2648259788066},{"$f":"+'INPUT DATA'!T185","v":-8589.2435299332792},{"$f":"+'INPUT DATA'!U185","v":-12094.131176780331},{"$f":"+'INPUT DATA'!V185","v":-16324.799779898474},{"$f":"+'INPUT DATA'!W185","v":-20372.754808637521},{"$f":"+'INPUT DATA'!X185","v":-24874.011418362294},{"$f":"+'INPUT DATA'!Y185","v":-32175.531235893952},{"$f":"+'INPUT DATA'!Z185","v":-35907.453399858859},{"$f":"+'INPUT DATA'!AA185","v":-39191.235487580787},{"$f":"+'INPUT DATA'!AB185","v":-43709.262605520802},{"$f":"+'INPUT DATA'!AC185","v":-48051.94912959003},{"$f":"+'INPUT DATA'!AD185","v":-55649.31323917237},{"$f":"+'INPUT DATA'!AE185","v":-64790.236384827447},{"$f":"+'INPUT DATA'!AF185","v":-70964.080159268822},{"$f":"+'INPUT DATA'!AG185","v":-76040.467106293523},{"$f":"+'INPUT DATA'!AH185","v":-82235.421965779984},{"$f":"+'INPUT DATA'!AI185","v":-91247.136724833879},{"$f":"+'INPUT DATA'!AJ185","v":-100408.92589627497},{"$f":"+'INPUT DATA'!AK185","v":-47157.72520121689},{"$f":"+'INPUT DATA'!AL185","v":-3.380048679513948E-12},{"$f":"+'INPUT DATA'!AM185","v":-3.8599601889470646E-12},{"$f":"+'INPUT DATA'!AN185","v":-4.1904961355929849E-12},{"$f":"+'INPUT DATA'!AO185","v":-4.5536547596510551E-12},{"$f":"+'INPUT DATA'!AP185","v":0},{"$f":"+'INPUT DATA'!AQ185","v":0},{"$f":"+'INPUT DATA'!AR185","v":0},{"$f":"+'INPUT DATA'!AS185","v":0},{"$f":"+'INPUT DATA'!AT185","v":0},{"$f":"+'INPUT DATA'!AU185","v":0},{"$f":"+'INPUT DATA'!AV185","v":0},{"$f":"+'INPUT DATA'!AW185","v":0},{"$f":"+'INPUT DATA'!AX185","v":0},{"$f":"+'INPUT DATA'!AY185","v":0},{"$f":"+'INPUT DATA'!AZ185","v":0},{"$f":"+'INPUT DATA'!BA185","v":0},{"$f":"+'INPUT DATA'!BB185","v":0},{"$f":"+'INPUT DATA'!BC185","v":0},{"$f":"+'INPUT DATA'!BD185","v":0},{"$f":"+'INPUT DATA'!BE185","v":0},{"$f":"+'INPUT DATA'!BF185","v":0},{"$f":"+'INPUT DATA'!BG185","v":0},{"$f":"+'INPUT DATA'!BH185","v":0},{"$f":"+'INPUT DATA'!BI185","v":0},{"$f":"+'INPUT DATA'!BJ185","v":0},{"$f":"+'INPUT DATA'!BK185","v":0},{"$f":"+'INPUT DATA'!BL185","v":0},{"$f":"+'INPUT DATA'!BM185","v":0},{"$f":"+'INPUT DATA'!BN185","v":0},{"$f":"+'INPUT DATA'!BO185","v":0},{"$f":"+'INPUT DATA'!BP185","v":0},{"$f":"+'INPUT DATA'!BQ185","v":0},{"$f":"+'INPUT DATA'!BR185","v":0},{"$f":"+'INPUT DATA'!BS185","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I279+I280","v":-51147.74926684337},-9713.2552975910767,22621.348508987241,27829.442785500927,30938.93377802999,26967.544928008636,24812.241280597835,29932.00090233334,27494.937655865728,51012.432231239291,44358.38385319135,55155.786542362417,49551.934096387078,55836.622317488131,40911.401310574045,35885.464993177826,39081.065811077504,77876.030778948945,86301.727073262038,105729.32996009485,116411.25479149606,125183.18011659042,135894.65765382879,147709.23793773365,162941.31747203,178469.19289949385,82492.226629231809,-3.380048679513948E-12,-3.8599601889470646E-12,-4.1904961355929849E-12,-4.5536547596510551E-12,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ279+AZ280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K187","v":32116.524037657084},{"$f":"+'INPUT DATA'!L187","v":8605.4992954050576},{"$f":"+'INPUT DATA'!M187","v":-5712.0544017297316},{"$f":"+'INPUT DATA'!N187","v":-2992.3063594406585},{"$f":"+'INPUT DATA'!O187","v":-3671.4242230518289},{"$f":"+'INPUT DATA'!P187","v":-3951.0451543728141},{"$f":"+'INPUT DATA'!Q187","v":-3840.7831640794061},{"$f":"+'INPUT DATA'!R187","v":-3460.4451660295563},{"$f":"+'INPUT DATA'!S187","v":-3988.1603427255213},{"$f":"+'INPUT DATA'!T187","v":-5516.5205382994754},{"$f":"+'INPUT DATA'!U187","v":-10587.864263997575},{"$f":"+'INPUT DATA'!V187","v":-14484.277582984649},{"$f":"+'INPUT DATA'!W187","v":-15328.449295953298},{"$f":"+'INPUT DATA'!X187","v":-13190.874290323067},{"$f":"+'INPUT DATA'!Y187","v":-12765.37598635959},{"$f":"+'INPUT DATA'!Z187","v":-14194.494184038878},{"$f":"+'INPUT DATA'!AA187","v":-15796.942555048148},{"$f":"+'INPUT DATA'!AB187","v":-18703.466166319609},{"$f":"+'INPUT DATA'!AC187","v":-23829.151161362402},{"$f":"+'INPUT DATA'!AD187","v":-26796.213906592562},{"$f":"+'INPUT DATA'!AE187","v":-29566.635467422799},{"$f":"+'INPUT DATA'!AF187","v":-11482.630238470185},{"$f":"+'INPUT DATA'!AG187","v":208.46466376373277},{"$f":"+'INPUT DATA'!AH187","v":208.46466376373277},{"$f":"+'INPUT DATA'!AI187","v":208.46466376373277},{"$f":"+'INPUT DATA'!AJ187","v":1424.9352921592254},{"$f":"+'INPUT DATA'!AK187","v":2477.732226506213},{"$f":"+'INPUT DATA'!AL187","v":-1.8134983749272755E-16},{"$f":"+'INPUT DATA'!AM187","v":-1.8953889614644815E-16},{"$f":"+'INPUT DATA'!AN187","v":-1.9809774107933351E-16},{"$f":"+'INPUT DATA'!AO187","v":-2.4668733697473096E-16},{"$f":"+'INPUT DATA'!AP187","v":0},{"$f":"+'INPUT DATA'!AQ187","v":0},{"$f":"+'INPUT DATA'!AR187","v":0},{"$f":"+'INPUT DATA'!AS187","v":0},{"$f":"+'INPUT DATA'!AT187","v":0},{"$f":"+'INPUT DATA'!AU187","v":0},{"$f":"+'INPUT DATA'!AV187","v":0},{"$f":"+'INPUT DATA'!AW187","v":0},{"$f":"+'INPUT DATA'!AX187","v":0},{"$f":"+'INPUT DATA'!AY187","v":0},{"$f":"+'INPUT DATA'!AZ187","v":0},{"$f":"+'INPUT DATA'!BA187","v":0},{"$f":"+'INPUT DATA'!BB187","v":0},{"$f":"+'INPUT DATA'!BC187","v":0},{"$f":"+'INPUT DATA'!BD187","v":0},{"$f":"+'INPUT DATA'!BE187","v":0},{"$f":"+'INPUT DATA'!BF187","v":0},{"$f":"+'INPUT DATA'!BG187","v":0},{"$f":"+'INPUT DATA'!BH187","v":0},{"$f":"+'INPUT DATA'!BI187","v":0},{"$f":"+'INPUT DATA'!BJ187","v":0},{"$f":"+'INPUT DATA'!BK187","v":0},{"$f":"+'INPUT DATA'!BL187","v":0},{"$f":"+'INPUT DATA'!BM187","v":0},{"$f":"+'INPUT DATA'!BN187","v":0},{"$f":"+'INPUT DATA'!BO187","v":0},{"$f":"+'INPUT DATA'!BP187","v":0},{"$f":"+'INPUT DATA'!BQ187","v":0},{"$f":"+'INPUT DATA'!BR187","v":0},{"$f":"+'INPUT DATA'!BS187","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K188","v":-7910.4456256152052},{"$f":"+'INPUT DATA'!L188","v":-11182.633446178113},{"$f":"+'INPUT DATA'!M188","v":-11807.254732652225},{"$f":"+'INPUT DATA'!N188","v":-11978.777220004888},{"$f":"+'INPUT DATA'!O188","v":-12115.150623072157},{"$f":"+'INPUT DATA'!P188","v":-12310.226097997065},{"$f":"+'INPUT DATA'!Q188","v":-12479.603580928582},{"$f":"+'INPUT DATA'!R188","v":-12638.941547197581},{"$f":"+'INPUT DATA'!S188","v":-12778.80221052036},{"$f":"+'INPUT DATA'!T188","v":-12874.077450440967},{"$f":"+'INPUT DATA'!U188","v":-12881.438131353401},{"$f":"+'INPUT DATA'!V188","v":-12646.964809930636},{"$f":"+'INPUT DATA'!W188","v":-12044.850689917472},{"$f":"+'INPUT DATA'!X188","v":-11245.794746791182},{"$f":"+'INPUT DATA'!Y188","v":-10501.96150766286},{"$f":"+'INPUT DATA'!Z188","v":-9804.575569113149},{"$f":"+'INPUT DATA'!AA188","v":-8952.0748981345041},{"$f":"+'INPUT DATA'!AB188","v":-7922.7147667977924},{"$f":"+'INPUT DATA'!AC188","v":-6653.4598555843431},{"$f":"+'INPUT DATA'!AD188","v":-5012.5951479425294},{"$f":"+'INPUT DATA'!AE188","v":-3032.7779570009943},{"$f":"+'INPUT DATA'!AF188","v":-864.11266895203335},{"$f":"+'INPUT DATA'!AG188","v":1.9731471750399842E-14},{"$f":"+'INPUT DATA'!AH188","v":2.0622468851484842E-14},{"$f":"+'INPUT DATA'!AI188","v":2.1553699942420389E-14},{"$f":"+'INPUT DATA'!AJ188","v":2.2526981834885569E-14},{"$f":"+'INPUT DATA'!AK188","v":2.3544213380762054E-14},{"$f":"+'INPUT DATA'!AL188","v":2.4607379176752948E-14},{"$f":"+'INPUT DATA'!AM188","v":2.5718553436287947E-14},{"$f":"+'INPUT DATA'!AN188","v":2.6879904036268801E-14},{"$f":"+'INPUT DATA'!AO188","v":2.8093696746550187E-14},{"$f":"+'INPUT DATA'!AP188","v":0},{"$f":"+'INPUT DATA'!AQ188","v":0},{"$f":"+'INPUT DATA'!AR188","v":0},{"$f":"+'INPUT DATA'!AS188","v":0},{"$f":"+'INPUT DATA'!AT188","v":0},{"$f":"+'INPUT DATA'!AU188","v":0},{"$f":"+'INPUT DATA'!AV188","v":0},{"$f":"+'INPUT DATA'!AW188","v":0},{"$f":"+'INPUT DATA'!AX188","v":0},{"$f":"+'INPUT DATA'!AY188","v":0},{"$f":"+'INPUT DATA'!AZ188","v":0},{"$f":"+'INPUT DATA'!BA188","v":0},{"$f":"+'INPUT DATA'!BB188","v":0},{"$f":"+'INPUT DATA'!BC188","v":0},{"$f":"+'INPUT DATA'!BD188","v":0},{"$f":"+'INPUT DATA'!BE188","v":0},{"$f":"+'INPUT DATA'!BF188","v":0},{"$f":"+'INPUT DATA'!BG188","v":0},{"$f":"+'INPUT DATA'!BH188","v":0},{"$f":"+'INPUT DATA'!BI188","v":0},{"$f":"+'INPUT DATA'!BJ188","v":0},{"$f":"+'INPUT DATA'!BK188","v":0},{"$f":"+'INPUT DATA'!BL188","v":0},{"$f":"+'INPUT DATA'!BM188","v":0},{"$f":"+'INPUT DATA'!BN188","v":0},{"$f":"+'INPUT DATA'!BO188","v":0},{"$f":"+'INPUT DATA'!BP188","v":0},{"$f":"+'INPUT DATA'!BQ188","v":0},{"$f":"+'INPUT DATA'!BR188","v":0},{"$f":"+'INPUT DATA'!BS188","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I281+I282+I283","v":-26941.67085480149},-12290.389448364132,5102.0393746052832,12858.35920605538,15152.358931906005,10706.273675638755,8491.8545355898459,13832.614189106203,10727.975102619846,32621.834242498848,20889.081457840373,28024.544149447131,22178.634110516312,31399.953280373884,17644.063816551592,11886.395240025799,14332.048357894853,51249.849845831544,55819.116056315295,73920.520905559766,83811.841367072266,112836.4372091682,136103.12231759253,147917.70260149738,163149.78213579374,179894.12819165309,84969.958855738019,-3.3556226501746875E-12,-3.8344311744069237E-12,-4.1638143292977953E-12,-4.5258077502414798E-12,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ281+AZ282+AZ283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K190","v":0},{"$f":"+'INPUT DATA'!L190","v":0},{"$f":"+'INPUT DATA'!M190","v":0},{"$f":"+'INPUT DATA'!N190","v":-11576.664313213565},{"$f":"+'INPUT DATA'!O190","v":-14832.173304724716},{"$f":"+'INPUT DATA'!P190","v":-12867.021009457572},{"$f":"+'INPUT DATA'!Q190","v":-7978.8683093431991},{"$f":"+'INPUT DATA'!R190","v":-13253.023940049046},{"$f":"+'INPUT DATA'!S190","v":-10128.1837494761},{"$f":"+'INPUT DATA'!T190","v":-31944.502888990737},{"$f":"+'INPUT DATA'!U190","v":-18849.383106390163},{"$f":"+'INPUT DATA'!V190","v":-27588.359811993869},{"$f":"+'INPUT DATA'!W190","v":-29541.399941147316},{"$f":"+'INPUT DATA'!X190","v":-31399.95328037388},{"$f":"+'INPUT DATA'!Y190","v":-17644.06381655157},{"$f":"+'INPUT DATA'!Z190","v":-11886.395240025791},{"$f":"+'INPUT DATA'!AA190","v":-14332.048357894861},{"$f":"+'INPUT DATA'!AB190","v":-51249.849845831559},{"$f":"+'INPUT DATA'!AC190","v":-55819.116056315281},{"$f":"+'INPUT DATA'!AD190","v":-73920.520905559781},{"$f":"+'INPUT DATA'!AE190","v":-83811.841367072266},{"$f":"+'INPUT DATA'!AF190","v":-112836.4372091682},{"$f":"+'INPUT DATA'!AG190","v":-136103.12231759258},{"$f":"+'INPUT DATA'!AH190","v":-147917.70260149738},{"$f":"+'INPUT DATA'!AI190","v":-147202.34337864246},{"$f":"+'INPUT DATA'!AJ190","v":-149851.35095515475},{"$f":"+'INPUT DATA'!AK190","v":-133693.06241839298},{"$f":"+'INPUT DATA'!AL190","v":0},{"$f":"+'INPUT DATA'!AM190","v":0},{"$f":"+'INPUT DATA'!AN190","v":0},{"$f":"+'INPUT DATA'!AO190","v":0},{"$f":"+'INPUT DATA'!AP190","v":0},{"$f":"+'INPUT DATA'!AQ190","v":0},{"$f":"+'INPUT DATA'!AR190","v":0},{"$f":"+'INPUT DATA'!AS190","v":0},{"$f":"+'INPUT DATA'!AT190","v":0},{"$f":"+'INPUT DATA'!AU190","v":0},{"$f":"+'INPUT DATA'!AV190","v":0},{"$f":"+'INPUT DATA'!AW190","v":0},{"$f":"+'INPUT DATA'!AX190","v":0},{"$f":"+'INPUT DATA'!AY190","v":0},{"$f":"+'INPUT DATA'!AZ190","v":0},{"$f":"+'INPUT DATA'!BA190","v":0},{"$f":"+'INPUT DATA'!BB190","v":0},{"$f":"+'INPUT DATA'!BC190","v":0},{"$f":"+'INPUT DATA'!BD190","v":0},{"$f":"+'INPUT DATA'!BE190","v":0},{"$f":"+'INPUT DATA'!BF190","v":0},{"$f":"+'INPUT DATA'!BG190","v":0},{"$f":"+'INPUT DATA'!BH190","v":0},{"$f":"+'INPUT DATA'!BI190","v":0},{"$f":"+'INPUT DATA'!BJ190","v":0},{"$f":"+'INPUT DATA'!BK190","v":0},{"$f":"+'INPUT DATA'!BL190","v":0},{"$f":"+'INPUT DATA'!BM190","v":0},{"$f":"+'INPUT DATA'!BN190","v":0},{"$f":"+'INPUT DATA'!BO190","v":0},{"$f":"+'INPUT DATA'!BP190","v":0},{"$f":"+'INPUT DATA'!BQ190","v":0},{"$f":"+'INPUT DATA'!BR190","v":0},{"$f":"+'INPUT DATA'!BS190","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K191","v":26941.67085480149},{"$f":"+'INPUT DATA'!L191","v":12997.28841633189},{"$f":"+'INPUT DATA'!M191","v":0},{"$f":"+'INPUT DATA'!N191","v":0},{"$f":"+'INPUT DATA'!O191","v":0},{"$f":"+'INPUT DATA'!P191","v":0},{"$f":"+'INPUT DATA'!Q191","v":0},{"$f":"+'INPUT DATA'!R191","v":0},{"$f":"+'INPUT DATA'!S191","v":0},{"$f":"+'INPUT DATA'!T191","v":0},{"$f":"+'INPUT DATA'!U191","v":0},{"$f":"+'INPUT DATA'!V191","v":0},{"$f":"+'INPUT DATA'!W191","v":0},{"$f":"+'INPUT DATA'!X191","v":0},{"$f":"+'INPUT DATA'!Y191","v":0},{"$f":"+'INPUT DATA'!Z191","v":0},{"$f":"+'INPUT DATA'!AA191","v":0},{"$f":"+'INPUT DATA'!AB191","v":0},{"$f":"+'INPUT DATA'!AC191","v":0},{"$f":"+'INPUT DATA'!AD191","v":0},{"$f":"+'INPUT DATA'!AE191","v":0},{"$f":"+'INPUT DATA'!AF191","v":0},{"$f":"+'INPUT DATA'!AG191","v":0},{"$f":"+'INPUT DATA'!AH191","v":0},{"$f":"+'INPUT DATA'!AI191","v":0},{"$f":"+'INPUT DATA'!AJ191","v":0},{"$f":"+'INPUT DATA'!AK191","v":0},{"$f":"+'INPUT DATA'!AL191","v":0},{"$f":"+'INPUT DATA'!AM191","v":0},{"$f":"+'INPUT DATA'!AN191","v":0},{"$f":"+'INPUT DATA'!AO191","v":0},{"$f":"+'INPUT DATA'!AP191","v":0},{"$f":"+'INPUT DATA'!AQ191","v":0},{"$f":"+'INPUT DATA'!AR191","v":0},{"$f":"+'INPUT DATA'!AS191","v":0},{"$f":"+'INPUT DATA'!AT191","v":0},{"$f":"+'INPUT DATA'!AU191","v":0},{"$f":"+'INPUT DATA'!AV191","v":0},{"$f":"+'INPUT DATA'!AW191","v":0},{"$f":"+'INPUT DATA'!AX191","v":0},{"$f":"+'INPUT DATA'!AY191","v":0},{"$f":"+'INPUT DATA'!AZ191","v":0},{"$f":"+'INPUT DATA'!BA191","v":0},{"$f":"+'INPUT DATA'!BB191","v":0},{"$f":"+'INPUT DATA'!BC191","v":0},{"$f":"+'INPUT DATA'!BD191","v":0},{"$f":"+'INPUT DATA'!BE191","v":0},{"$f":"+'INPUT DATA'!BF191","v":0},{"$f":"+'INPUT DATA'!BG191","v":0},{"$f":"+'INPUT DATA'!BH191","v":0},{"$f":"+'INPUT DATA'!BI191","v":0},{"$f":"+'INPUT DATA'!BJ191","v":0},{"$f":"+'INPUT DATA'!BK191","v":0},{"$f":"+'INPUT DATA'!BL191","v":0},{"$f":"+'INPUT DATA'!BM191","v":0},{"$f":"+'INPUT DATA'!BN191","v":0},{"$f":"+'INPUT DATA'!BO191","v":0},{"$f":"+'INPUT DATA'!BP191","v":0},{"$f":"+'INPUT DATA'!BQ191","v":0},{"$f":"+'INPUT DATA'!BR191","v":0},{"$f":"+'INPUT DATA'!BS191","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I284+I285+I286","v":0},706.89896796775793,5102.0393746052832,1281.6948928418151,320.18562718128851,-2160.7473338188174,512.98622624664677,579.59024905715705,599.79135314374616,677.33135350811062,2039.6983514502099,436.18433745326183,-7362.7658306310041,3.637978807091713E-12,2.1827872842550278E-11,7.2759576141834259E-12,-7.2759576141834259E-12,-1.4551915228366852E-11,1.4551915228366852E-11,-1.4551915228366852E-11,0,0,-5.8207660913467407E-11,0,15947.438757151278,30042.777236498339,-48723.103562654956,-3.3556226501746875E-12,-3.8344311744069237E-12,-4.1638143292977953E-12,-4.5258077502414798E-12,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ284+AZ285+AZ286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J193","v":-4.1836756281554699E-11},{"$f":"+I287+H288","v":-4.1836756281554699E-11},706.89896796771609,5808.9383425729993,7090.6332354148144,7410.8188625961029,5250.0715287772855,5763.0577550239323,6342.6480040810893,6942.4393572248355,7619.7707107329461,9659.469062183156,10095.653399636418,2732.8875690054138,2732.8875690054174,2732.8875690054392,2732.8875690054465,2732.8875690054392,2732.8875690054247,2732.8875690054392,2732.8875690054247,2732.8875690054247,2732.8875690054247,2732.8875690053665,2732.8875690053665,18680.326326156646,48723.103562654986,0,-3.3556226501746875E-12,-7.1900538245816108E-12,-1.1353868153879406E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,{"$f":"+AZ287+AY288","v":-1.5879675904120886E-11},{"$f":"+BA287+AZ288","v":-1.5879675904120886E-11},{"$f":"+BB287+BA288","v":-1.5879675904120886E-11},{"$f":"+BC287+BB288","v":-1.5879675904120886E-11},{"$f":"+BD287+BC288","v":-1.5879675904120886E-11},{"$f":"+BE287+BD288","v":-1.5879675904120886E-11},{"$f":"+BF287+BE288","v":-1.5879675904120886E-11},{"$f":"+BG287+BF288","v":-1.5879675904120886E-11},{"$f":"+BH287+BG288","v":-1.5879675904120886E-11},{"$f":"+BI287+BH288","v":-1.5879675904120886E-11},{"$f":"+BJ287+BI288","v":-1.5879675904120886E-11},{"$f":"+BK287+BJ288","v":-1.5879675904120886E-11},{"$f":"+BL287+BK288","v":-1.5879675904120886E-11},{"$f":"+BM287+BL288","v":-1.5879675904120886E-11},{"$f":"+BN287+BM288","v":-1.5879675904120886E-11},{"$f":"+BO287+BN288","v":-1.5879675904120886E-11},{"$f":"+BP287+BO288","v":-1.5879675904120886E-11},{"$f":"+BQ287+BP288","v":-1.5879675904120886E-11}]
[]
[]
[]
[]
[1,null,"Mexico"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C293&\" - [000' EUR]\"","v":"Cash Flow Mexico - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I298+I299+I300","v":57107.157430147498},62951.455124104745,66229.249729193383,49517.428846363699,42326.884369327898,43399.962019778497,44505.231999742631,45643.660079105677,46816.241000849637,48023.999350245911,49267.99045012406,50549.30128299856,51869.051440859294,53228.394103455867,54628.517045930341,56070.643676679043,57556.034106350191,56900.109797475212,48032.344004969971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ298+AZ299+AZ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K203","v":57107.157430147498},{"$f":"+'INPUT DATA'!L203","v":62951.455124104745},{"$f":"+'INPUT DATA'!M203","v":66229.249729193383},{"$f":"+'INPUT DATA'!N203","v":49517.428846363699},{"$f":"+'INPUT DATA'!O203","v":42326.884369327898},{"$f":"+'INPUT DATA'!P203","v":43399.962019778497},{"$f":"+'INPUT DATA'!Q203","v":44505.231999742631},{"$f":"+'INPUT DATA'!R203","v":45643.660079105677},{"$f":"+'INPUT DATA'!S203","v":46816.241000849637},{"$f":"+'INPUT DATA'!T203","v":48023.999350245911},{"$f":"+'INPUT DATA'!U203","v":49267.99045012406},{"$f":"+'INPUT DATA'!V203","v":50549.30128299856},{"$f":"+'INPUT DATA'!W203","v":51869.051440859294},{"$f":"+'INPUT DATA'!X203","v":53228.394103455867},{"$f":"+'INPUT DATA'!Y203","v":54628.517045930341},{"$f":"+'INPUT DATA'!Z203","v":56070.643676679043},{"$f":"+'INPUT DATA'!AA203","v":57556.034106350191},{"$f":"+'INPUT DATA'!AB203","v":56900.109797475212},{"$f":"+'INPUT DATA'!AC203","v":48032.344004969971},{"$f":"+'INPUT DATA'!AD203","v":0},{"$f":"+'INPUT DATA'!AE203","v":0},{"$f":"+'INPUT DATA'!AF203","v":0},{"$f":"+'INPUT DATA'!AG203","v":0},{"$f":"+'INPUT DATA'!AH203","v":0},{"$f":"+'INPUT DATA'!AI203","v":0},{"$f":"+'INPUT DATA'!AJ203","v":0},{"$f":"+'INPUT DATA'!AK203","v":0},{"$f":"+'INPUT DATA'!AL203","v":0},{"$f":"+'INPUT DATA'!AM203","v":0},{"$f":"+'INPUT DATA'!AN203","v":0},{"$f":"+'INPUT DATA'!AO203","v":0},{"$f":"+'INPUT DATA'!AP203","v":0},{"$f":"+'INPUT DATA'!AQ203","v":0},{"$f":"+'INPUT DATA'!AR203","v":0},{"$f":"+'INPUT DATA'!AS203","v":0},{"$f":"+'INPUT DATA'!AT203","v":0},{"$f":"+'INPUT DATA'!AU203","v":0},{"$f":"+'INPUT DATA'!AV203","v":0},{"$f":"+'INPUT DATA'!AW203","v":0},{"$f":"+'INPUT DATA'!AX203","v":0},{"$f":"+'INPUT DATA'!AY203","v":0},{"$f":"+'INPUT DATA'!AZ203","v":0},{"$f":"+'INPUT DATA'!BA203","v":0},{"$f":"+'INPUT DATA'!BB203","v":0},{"$f":"+'INPUT DATA'!BC203","v":0},{"$f":"+'INPUT DATA'!BD203","v":0},{"$f":"+'INPUT DATA'!BE203","v":0},{"$f":"+'INPUT DATA'!BF203","v":0},{"$f":"+'INPUT DATA'!BG203","v":0},{"$f":"+'INPUT DATA'!BH203","v":0},{"$f":"+'INPUT DATA'!BI203","v":0},{"$f":"+'INPUT DATA'!BJ203","v":0},{"$f":"+'INPUT DATA'!BK203","v":0},{"$f":"+'INPUT DATA'!BL203","v":0},{"$f":"+'INPUT DATA'!BM203","v":0},{"$f":"+'INPUT DATA'!BN203","v":0},{"$f":"+'INPUT DATA'!BO203","v":0},{"$f":"+'INPUT DATA'!BP203","v":0},{"$f":"+'INPUT DATA'!BQ203","v":0},{"$f":"+'INPUT DATA'!BR203","v":0},{"$f":"+'INPUT DATA'!BS203","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K204","v":0},{"$f":"+'INPUT DATA'!L204","v":0},{"$f":"+'INPUT DATA'!M204","v":0},{"$f":"+'INPUT DATA'!N204","v":0},{"$f":"+'INPUT DATA'!O204","v":0},{"$f":"+'INPUT DATA'!P204","v":0},{"$f":"+'INPUT DATA'!Q204","v":0},{"$f":"+'INPUT DATA'!R204","v":0},{"$f":"+'INPUT DATA'!S204","v":0},{"$f":"+'INPUT DATA'!T204","v":0},{"$f":"+'INPUT DATA'!U204","v":0},{"$f":"+'INPUT DATA'!V204","v":0},{"$f":"+'INPUT DATA'!W204","v":0},{"$f":"+'INPUT DATA'!X204","v":0},{"$f":"+'INPUT DATA'!Y204","v":0},{"$f":"+'INPUT DATA'!Z204","v":0},{"$f":"+'INPUT DATA'!AA204","v":0},{"$f":"+'INPUT DATA'!AB204","v":0},{"$f":"+'INPUT DATA'!AC204","v":0},{"$f":"+'INPUT DATA'!AD204","v":0},{"$f":"+'INPUT DATA'!AE204","v":0},{"$f":"+'INPUT DATA'!AF204","v":0},{"$f":"+'INPUT DATA'!AG204","v":0},{"$f":"+'INPUT DATA'!AH204","v":0},{"$f":"+'INPUT DATA'!AI204","v":0},{"$f":"+'INPUT DATA'!AJ204","v":0},{"$f":"+'INPUT DATA'!AK204","v":0},{"$f":"+'INPUT DATA'!AL204","v":0},{"$f":"+'INPUT DATA'!AM204","v":0},{"$f":"+'INPUT DATA'!AN204","v":0},{"$f":"+'INPUT DATA'!AO204","v":0},{"$f":"+'INPUT DATA'!AP204","v":0},{"$f":"+'INPUT DATA'!AQ204","v":0},{"$f":"+'INPUT DATA'!AR204","v":0},{"$f":"+'INPUT DATA'!AS204","v":0},{"$f":"+'INPUT DATA'!AT204","v":0},{"$f":"+'INPUT DATA'!AU204","v":0},{"$f":"+'INPUT DATA'!AV204","v":0},{"$f":"+'INPUT DATA'!AW204","v":0},{"$f":"+'INPUT DATA'!AX204","v":0},{"$f":"+'INPUT DATA'!AY204","v":0},{"$f":"+'INPUT DATA'!AZ204","v":0},{"$f":"+'INPUT DATA'!BA204","v":0},{"$f":"+'INPUT DATA'!BB204","v":0},{"$f":"+'INPUT DATA'!BC204","v":0},{"$f":"+'INPUT DATA'!BD204","v":0},{"$f":"+'INPUT DATA'!BE204","v":0},{"$f":"+'INPUT DATA'!BF204","v":0},{"$f":"+'INPUT DATA'!BG204","v":0},{"$f":"+'INPUT DATA'!BH204","v":0},{"$f":"+'INPUT DATA'!BI204","v":0},{"$f":"+'INPUT DATA'!BJ204","v":0},{"$f":"+'INPUT DATA'!BK204","v":0},{"$f":"+'INPUT DATA'!BL204","v":0},{"$f":"+'INPUT DATA'!BM204","v":0},{"$f":"+'INPUT DATA'!BN204","v":0},{"$f":"+'INPUT DATA'!BO204","v":0},{"$f":"+'INPUT DATA'!BP204","v":0},{"$f":"+'INPUT DATA'!BQ204","v":0},{"$f":"+'INPUT DATA'!BR204","v":0},{"$f":"+'INPUT DATA'!BS204","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K205","v":0},{"$f":"+'INPUT DATA'!L205","v":0},{"$f":"+'INPUT DATA'!M205","v":0},{"$f":"+'INPUT DATA'!N205","v":0},{"$f":"+'INPUT DATA'!O205","v":0},{"$f":"+'INPUT DATA'!P205","v":0},{"$f":"+'INPUT DATA'!Q205","v":0},{"$f":"+'INPUT DATA'!R205","v":0},{"$f":"+'INPUT DATA'!S205","v":0},{"$f":"+'INPUT DATA'!T205","v":0},{"$f":"+'INPUT DATA'!U205","v":0},{"$f":"+'INPUT DATA'!V205","v":0},{"$f":"+'INPUT DATA'!W205","v":0},{"$f":"+'INPUT DATA'!X205","v":0},{"$f":"+'INPUT DATA'!Y205","v":0},{"$f":"+'INPUT DATA'!Z205","v":0},{"$f":"+'INPUT DATA'!AA205","v":0},{"$f":"+'INPUT DATA'!AB205","v":0},{"$f":"+'INPUT DATA'!AC205","v":0},{"$f":"+'INPUT DATA'!AD205","v":0},{"$f":"+'INPUT DATA'!AE205","v":0},{"$f":"+'INPUT DATA'!AF205","v":0},{"$f":"+'INPUT DATA'!AG205","v":0},{"$f":"+'INPUT DATA'!AH205","v":0},{"$f":"+'INPUT DATA'!AI205","v":0},{"$f":"+'INPUT DATA'!AJ205","v":0},{"$f":"+'INPUT DATA'!AK205","v":0},{"$f":"+'INPUT DATA'!AL205","v":0},{"$f":"+'INPUT DATA'!AM205","v":0},{"$f":"+'INPUT DATA'!AN205","v":0},{"$f":"+'INPUT DATA'!AO205","v":0},{"$f":"+'INPUT DATA'!AP205","v":0},{"$f":"+'INPUT DATA'!AQ205","v":0},{"$f":"+'INPUT DATA'!AR205","v":0},{"$f":"+'INPUT DATA'!AS205","v":0},{"$f":"+'INPUT DATA'!AT205","v":0},{"$f":"+'INPUT DATA'!AU205","v":0},{"$f":"+'INPUT DATA'!AV205","v":0},{"$f":"+'INPUT DATA'!AW205","v":0},{"$f":"+'INPUT DATA'!AX205","v":0},{"$f":"+'INPUT DATA'!AY205","v":0},{"$f":"+'INPUT DATA'!AZ205","v":0},{"$f":"+'INPUT DATA'!BA205","v":0},{"$f":"+'INPUT DATA'!BB205","v":0},{"$f":"+'INPUT DATA'!BC205","v":0},{"$f":"+'INPUT DATA'!BD205","v":0},{"$f":"+'INPUT DATA'!BE205","v":0},{"$f":"+'INPUT DATA'!BF205","v":0},{"$f":"+'INPUT DATA'!BG205","v":0},{"$f":"+'INPUT DATA'!BH205","v":0},{"$f":"+'INPUT DATA'!BI205","v":0},{"$f":"+'INPUT DATA'!BJ205","v":0},{"$f":"+'INPUT DATA'!BK205","v":0},{"$f":"+'INPUT DATA'!BL205","v":0},{"$f":"+'INPUT DATA'!BM205","v":0},{"$f":"+'INPUT DATA'!BN205","v":0},{"$f":"+'INPUT DATA'!BO205","v":0},{"$f":"+'INPUT DATA'!BP205","v":0},{"$f":"+'INPUT DATA'!BQ205","v":0},{"$f":"+'INPUT DATA'!BR205","v":0},{"$f":"+'INPUT DATA'!BS205","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K206","v":-29067.389214700848},{"$f":"+'INPUT DATA'!L206","v":-28224.078847561843},{"$f":"+'INPUT DATA'!M206","v":-26663.507283454583},{"$f":"+'INPUT DATA'!N206","v":-24271.015208459994},{"$f":"+'INPUT DATA'!O206","v":-23512.386668054402},{"$f":"+'INPUT DATA'!P206","v":-24217.758268096029},{"$f":"+'INPUT DATA'!Q206","v":-24944.291016138915},{"$f":"+'INPUT DATA'!R206","v":-25692.619746623084},{"$f":"+'INPUT DATA'!S206","v":-26463.398339021776},{"$f":"+'INPUT DATA'!T206","v":-27257.300289192433},{"$f":"+'INPUT DATA'!U206","v":-28075.019297868206},{"$f":"+'INPUT DATA'!V206","v":-28917.269876804254},{"$f":"+'INPUT DATA'!W206","v":-29784.787973108385},{"$f":"+'INPUT DATA'!X206","v":-30678.331612301634},{"$f":"+'INPUT DATA'!Y206","v":-31598.681560670688},{"$f":"+'INPUT DATA'!Z206","v":-32546.642007490806},{"$f":"+'INPUT DATA'!AA206","v":-33523.04126771554},{"$f":"+'INPUT DATA'!AB206","v":-34528.732505747001},{"$f":"+'INPUT DATA'!AC206","v":-32353.972955543399},{"$f":"+'INPUT DATA'!AD206","v":0},{"$f":"+'INPUT DATA'!AE206","v":0},{"$f":"+'INPUT DATA'!AF206","v":0},{"$f":"+'INPUT DATA'!AG206","v":0},{"$f":"+'INPUT DATA'!AH206","v":0},{"$f":"+'INPUT DATA'!AI206","v":0},{"$f":"+'INPUT DATA'!AJ206","v":0},{"$f":"+'INPUT DATA'!AK206","v":0},{"$f":"+'INPUT DATA'!AL206","v":0},{"$f":"+'INPUT DATA'!AM206","v":0},{"$f":"+'INPUT DATA'!AN206","v":0},{"$f":"+'INPUT DATA'!AO206","v":0},{"$f":"+'INPUT DATA'!AP206","v":0},{"$f":"+'INPUT DATA'!AQ206","v":0},{"$f":"+'INPUT DATA'!AR206","v":0},{"$f":"+'INPUT DATA'!AS206","v":0},{"$f":"+'INPUT DATA'!AT206","v":0},{"$f":"+'INPUT DATA'!AU206","v":0},{"$f":"+'INPUT DATA'!AV206","v":0},{"$f":"+'INPUT DATA'!AW206","v":0},{"$f":"+'INPUT DATA'!AX206","v":0},{"$f":"+'INPUT DATA'!AY206","v":0},{"$f":"+'INPUT DATA'!AZ206","v":0},{"$f":"+'INPUT DATA'!BA206","v":0},{"$f":"+'INPUT DATA'!BB206","v":0},{"$f":"+'INPUT DATA'!BC206","v":0},{"$f":"+'INPUT DATA'!BD206","v":0},{"$f":"+'INPUT DATA'!BE206","v":0},{"$f":"+'INPUT DATA'!BF206","v":0},{"$f":"+'INPUT DATA'!BG206","v":0},{"$f":"+'INPUT DATA'!BH206","v":0},{"$f":"+'INPUT DATA'!BI206","v":0},{"$f":"+'INPUT DATA'!BJ206","v":0},{"$f":"+'INPUT DATA'!BK206","v":0},{"$f":"+'INPUT DATA'!BL206","v":0},{"$f":"+'INPUT DATA'!BM206","v":0},{"$f":"+'INPUT DATA'!BN206","v":0},{"$f":"+'INPUT DATA'!BO206","v":0},{"$f":"+'INPUT DATA'!BP206","v":0},{"$f":"+'INPUT DATA'!BQ206","v":0},{"$f":"+'INPUT DATA'!BR206","v":0},{"$f":"+'INPUT DATA'!BS206","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K207","v":-2577.8457004851598},{"$f":"+'INPUT DATA'!L207","v":-3809.172277915909},{"$f":"+'INPUT DATA'!M207","v":-5061.675247514173},{"$f":"+'INPUT DATA'!N207","v":-892.4840675228852},{"$f":"+'INPUT DATA'!O207","v":-622.87839221024126},{"$f":"+'INPUT DATA'!P207","v":-16819.857341129697},{"$f":"+'INPUT DATA'!Q207","v":-1474.8397848607208},{"$f":"+'INPUT DATA'!R207","v":-816.73265220426777},{"$f":"+'INPUT DATA'!S207","v":-53.007708413797644},{"$f":"+'INPUT DATA'!T207","v":-2565.8567925376265},{"$f":"+'INPUT DATA'!U207","v":-3764.6266061270794},{"$f":"+'INPUT DATA'!V207","v":-160.03590378066608},{"$f":"+'INPUT DATA'!W207","v":-59.66064281764038},{"$f":"+'INPUT DATA'!X207","v":-1679.153283668823},{"$f":"+'INPUT DATA'!Y207","v":-63.293975965234686},{"$f":"+'INPUT DATA'!Z207","v":-26988.055255560139},{"$f":"+'INPUT DATA'!AA207","v":-3049.4236208825437},{"$f":"+'INPUT DATA'!AB207","v":-2157.5528451297796},{"$f":"+'INPUT DATA'!AC207","v":-11776.458161052607},{"$f":"+'INPUT DATA'!AD207","v":0},{"$f":"+'INPUT DATA'!AE207","v":0},{"$f":"+'INPUT DATA'!AF207","v":0},{"$f":"+'INPUT DATA'!AG207","v":0},{"$f":"+'INPUT DATA'!AH207","v":0},{"$f":"+'INPUT DATA'!AI207","v":0},{"$f":"+'INPUT DATA'!AJ207","v":0},{"$f":"+'INPUT DATA'!AK207","v":0},{"$f":"+'INPUT DATA'!AL207","v":0},{"$f":"+'INPUT DATA'!AM207","v":0},{"$f":"+'INPUT DATA'!AN207","v":0},{"$f":"+'INPUT DATA'!AO207","v":0},{"$f":"+'INPUT DATA'!AP207","v":0},{"$f":"+'INPUT DATA'!AQ207","v":0},{"$f":"+'INPUT DATA'!AR207","v":0},{"$f":"+'INPUT DATA'!AS207","v":0},{"$f":"+'INPUT DATA'!AT207","v":0},{"$f":"+'INPUT DATA'!AU207","v":0},{"$f":"+'INPUT DATA'!AV207","v":0},{"$f":"+'INPUT DATA'!AW207","v":0},{"$f":"+'INPUT DATA'!AX207","v":0},{"$f":"+'INPUT DATA'!AY207","v":0},{"$f":"+'INPUT DATA'!AZ207","v":0},{"$f":"+'INPUT DATA'!BA207","v":0},{"$f":"+'INPUT DATA'!BB207","v":0},{"$f":"+'INPUT DATA'!BC207","v":0},{"$f":"+'INPUT DATA'!BD207","v":0},{"$f":"+'INPUT DATA'!BE207","v":0},{"$f":"+'INPUT DATA'!BF207","v":0},{"$f":"+'INPUT DATA'!BG207","v":0},{"$f":"+'INPUT DATA'!BH207","v":0},{"$f":"+'INPUT DATA'!BI207","v":0},{"$f":"+'INPUT DATA'!BJ207","v":0},{"$f":"+'INPUT DATA'!BK207","v":0},{"$f":"+'INPUT DATA'!BL207","v":0},{"$f":"+'INPUT DATA'!BM207","v":0},{"$f":"+'INPUT DATA'!BN207","v":0},{"$f":"+'INPUT DATA'!BO207","v":0},{"$f":"+'INPUT DATA'!BP207","v":0},{"$f":"+'INPUT DATA'!BQ207","v":0},{"$f":"+'INPUT DATA'!BR207","v":0},{"$f":"+'INPUT DATA'!BS207","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K208","v":-3305.9375331964829},{"$f":"+'INPUT DATA'!L208","v":-1210.9951753511898},{"$f":"+'INPUT DATA'!M208","v":907.69332032491343},{"$f":"+'INPUT DATA'!N208","v":-3758.3795258163236},{"$f":"+'INPUT DATA'!O208","v":-3601.0602864814391},{"$f":"+'INPUT DATA'!P208","v":12286.355459191283},{"$f":"+'INPUT DATA'!Q208","v":-2319.7430680235279},{"$f":"+'INPUT DATA'!R208","v":-3224.5601833078586},{"$f":"+'INPUT DATA'!S208","v":-4293.4896312356241},{"$f":"+'INPUT DATA'!T208","v":-2164.4126351502082},{"$f":"+'INPUT DATA'!U208","v":-1209.6499993438063},{"$f":"+'INPUT DATA'!V208","v":-4997.2485288110865},{"$f":"+'INPUT DATA'!W208","v":-5537.4595566842327},{"$f":"+'INPUT DATA'!X208","v":-4416.5405839867062},{"$f":"+'INPUT DATA'!Y208","v":-6442.1530486510856},{"$f":"+'INPUT DATA'!Z208","v":19932.682476779577},{"$f":"+'INPUT DATA'!AA208","v":-2777.6975217912623},{"$f":"+'INPUT DATA'!AB208","v":-3978.9488622967201},{"$f":"+'INPUT DATA'!AC208","v":32942.946470206676},{"$f":"+'INPUT DATA'!AD208","v":0},{"$f":"+'INPUT DATA'!AE208","v":0},{"$f":"+'INPUT DATA'!AF208","v":0},{"$f":"+'INPUT DATA'!AG208","v":0},{"$f":"+'INPUT DATA'!AH208","v":0},{"$f":"+'INPUT DATA'!AI208","v":0},{"$f":"+'INPUT DATA'!AJ208","v":0},{"$f":"+'INPUT DATA'!AK208","v":0},{"$f":"+'INPUT DATA'!AL208","v":0},{"$f":"+'INPUT DATA'!AM208","v":0},{"$f":"+'INPUT DATA'!AN208","v":0},{"$f":"+'INPUT DATA'!AO208","v":0},{"$f":"+'INPUT DATA'!AP208","v":0},{"$f":"+'INPUT DATA'!AQ208","v":0},{"$f":"+'INPUT DATA'!AR208","v":0},{"$f":"+'INPUT DATA'!AS208","v":0},{"$f":"+'INPUT DATA'!AT208","v":0},{"$f":"+'INPUT DATA'!AU208","v":0},{"$f":"+'INPUT DATA'!AV208","v":0},{"$f":"+'INPUT DATA'!AW208","v":0},{"$f":"+'INPUT DATA'!AX208","v":0},{"$f":"+'INPUT DATA'!AY208","v":0},{"$f":"+'INPUT DATA'!AZ208","v":0},{"$f":"+'INPUT DATA'!BA208","v":0},{"$f":"+'INPUT DATA'!BB208","v":0},{"$f":"+'INPUT DATA'!BC208","v":0},{"$f":"+'INPUT DATA'!BD208","v":0},{"$f":"+'INPUT DATA'!BE208","v":0},{"$f":"+'INPUT DATA'!BF208","v":0},{"$f":"+'INPUT DATA'!BG208","v":0},{"$f":"+'INPUT DATA'!BH208","v":0},{"$f":"+'INPUT DATA'!BI208","v":0},{"$f":"+'INPUT DATA'!BJ208","v":0},{"$f":"+'INPUT DATA'!BK208","v":0},{"$f":"+'INPUT DATA'!BL208","v":0},{"$f":"+'INPUT DATA'!BM208","v":0},{"$f":"+'INPUT DATA'!BN208","v":0},{"$f":"+'INPUT DATA'!BO208","v":0},{"$f":"+'INPUT DATA'!BP208","v":0},{"$f":"+'INPUT DATA'!BQ208","v":0},{"$f":"+'INPUT DATA'!BR208","v":0},{"$f":"+'INPUT DATA'!BS208","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I297+I301+I302+I303","v":22155.984981765007},29707.2088232758,35411.760518549541,20595.550044564498,14590.559022581816,14648.701869744054,15766.358130719467,15909.747496970467,16006.345322178437,16036.429633365642,16218.694546784967,16474.746973602552,16487.143268249034,16454.368623498704,16524.388460643331,16468.628890407675,18205.871695960846,16234.875584301712,36844.859358580637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ297+AZ301+AZ302+AZ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K210","v":0},{"$f":"+'INPUT DATA'!L210","v":-2663.1049798252907},{"$f":"+'INPUT DATA'!M210","v":-7235.9163678759842},{"$f":"+'INPUT DATA'!N210","v":-2854.4611903839054},{"$f":"+'INPUT DATA'!O210","v":-1917.289796982556},{"$f":"+'INPUT DATA'!P210","v":-2166.6181819096673},{"$f":"+'INPUT DATA'!Q210","v":-2686.1766012680091},{"$f":"+'INPUT DATA'!R210","v":-2770.7005440399071},{"$f":"+'INPUT DATA'!S210","v":-2882.7934087281442},{"$f":"+'INPUT DATA'!T210","v":-3026.3436273199181},{"$f":"+'INPUT DATA'!U210","v":-3143.7802814011861},{"$f":"+'INPUT DATA'!V210","v":-3259.5287197031607},{"$f":"+'INPUT DATA'!W210","v":-3568.9066861131337},{"$f":"+'INPUT DATA'!X210","v":-3773.9257711111259},{"$f":"+'INPUT DATA'!Y210","v":-3858.2063619263245},{"$f":"+'INPUT DATA'!Z210","v":-4204.7347123316486},{"$f":"+'INPUT DATA'!AA210","v":-5613.6135178693194},{"$f":"+'INPUT DATA'!AB210","v":-5167.009298556507},{"$f":"+'INPUT DATA'!AC210","v":0},{"$f":"+'INPUT DATA'!AD210","v":0},{"$f":"+'INPUT DATA'!AE210","v":0},{"$f":"+'INPUT DATA'!AF210","v":0},{"$f":"+'INPUT DATA'!AG210","v":0},{"$f":"+'INPUT DATA'!AH210","v":0},{"$f":"+'INPUT DATA'!AI210","v":0},{"$f":"+'INPUT DATA'!AJ210","v":0},{"$f":"+'INPUT DATA'!AK210","v":0},{"$f":"+'INPUT DATA'!AL210","v":0},{"$f":"+'INPUT DATA'!AM210","v":0},{"$f":"+'INPUT DATA'!AN210","v":0},{"$f":"+'INPUT DATA'!AO210","v":0},{"$f":"+'INPUT DATA'!AP210","v":0},{"$f":"+'INPUT DATA'!AQ210","v":0},{"$f":"+'INPUT DATA'!AR210","v":0},{"$f":"+'INPUT DATA'!AS210","v":0},{"$f":"+'INPUT DATA'!AT210","v":0},{"$f":"+'INPUT DATA'!AU210","v":0},{"$f":"+'INPUT DATA'!AV210","v":0},{"$f":"+'INPUT DATA'!AW210","v":0},{"$f":"+'INPUT DATA'!AX210","v":0},{"$f":"+'INPUT DATA'!AY210","v":0},{"$f":"+'INPUT DATA'!AZ210","v":0},{"$f":"+'INPUT DATA'!BA210","v":0},{"$f":"+'INPUT DATA'!BB210","v":0},{"$f":"+'INPUT DATA'!BC210","v":0},{"$f":"+'INPUT DATA'!BD210","v":0},{"$f":"+'INPUT DATA'!BE210","v":0},{"$f":"+'INPUT DATA'!BF210","v":0},{"$f":"+'INPUT DATA'!BG210","v":0},{"$f":"+'INPUT DATA'!BH210","v":0},{"$f":"+'INPUT DATA'!BI210","v":0},{"$f":"+'INPUT DATA'!BJ210","v":0},{"$f":"+'INPUT DATA'!BK210","v":0},{"$f":"+'INPUT DATA'!BL210","v":0},{"$f":"+'INPUT DATA'!BM210","v":0},{"$f":"+'INPUT DATA'!BN210","v":0},{"$f":"+'INPUT DATA'!BO210","v":0},{"$f":"+'INPUT DATA'!BP210","v":0},{"$f":"+'INPUT DATA'!BQ210","v":0},{"$f":"+'INPUT DATA'!BR210","v":0},{"$f":"+'INPUT DATA'!BS210","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I304+I305","v":22155.984981765007},27044.10384345051,28175.844150673558,17741.088854180591,12673.269225599261,12482.083687834387,13080.181529451458,13139.046952930559,13123.551913450292,13010.086006045723,13074.914265383781,13215.218253899391,12918.2365821359,12680.442852387578,12666.182098717007,12263.894178076027,12592.258178091528,11067.866285745204,36844.859358580637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ304+AZ305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K212","v":-7584.2915763340325},{"$f":"+'INPUT DATA'!L212","v":-10456.123765017281},{"$f":"+'INPUT DATA'!M212","v":-4164.288973178348},{"$f":"+'INPUT DATA'!N212","v":-1011.4495803926395},{"$f":"+'INPUT DATA'!O212","v":-1204.0543362560927},{"$f":"+'INPUT DATA'!P212","v":-1376.1181944380298},{"$f":"+'INPUT DATA'!Q212","v":-1153.6942134796459},{"$f":"+'INPUT DATA'!R212","v":-1848.9710410642178},{"$f":"+'INPUT DATA'!S212","v":-2109.2763235082507},{"$f":"+'INPUT DATA'!T212","v":-2349.9635859653672},{"$f":"+'INPUT DATA'!U212","v":-2674.1556821282406},{"$f":"+'INPUT DATA'!V212","v":-3003.0287314553889},{"$f":"+'INPUT DATA'!W212","v":-2699.8613387051778},{"$f":"+'INPUT DATA'!X212","v":-3873.1479696774663},{"$f":"+'INPUT DATA'!Y212","v":-4338.0364570721558},{"$f":"+'INPUT DATA'!Z212","v":-4841.3686358454406},{"$f":"+'INPUT DATA'!AA212","v":-5432.8617469838582},{"$f":"+'INPUT DATA'!AB212","v":-1591.8057257243813},{"$f":"+'INPUT DATA'!AC212","v":191.53156997640619},{"$f":"+'INPUT DATA'!AD212","v":0},{"$f":"+'INPUT DATA'!AE212","v":0},{"$f":"+'INPUT DATA'!AF212","v":0},{"$f":"+'INPUT DATA'!AG212","v":0},{"$f":"+'INPUT DATA'!AH212","v":0},{"$f":"+'INPUT DATA'!AI212","v":0},{"$f":"+'INPUT DATA'!AJ212","v":0},{"$f":"+'INPUT DATA'!AK212","v":0},{"$f":"+'INPUT DATA'!AL212","v":0},{"$f":"+'INPUT DATA'!AM212","v":0},{"$f":"+'INPUT DATA'!AN212","v":0},{"$f":"+'INPUT DATA'!AO212","v":0},{"$f":"+'INPUT DATA'!AP212","v":0},{"$f":"+'INPUT DATA'!AQ212","v":0},{"$f":"+'INPUT DATA'!AR212","v":0},{"$f":"+'INPUT DATA'!AS212","v":0},{"$f":"+'INPUT DATA'!AT212","v":0},{"$f":"+'INPUT DATA'!AU212","v":0},{"$f":"+'INPUT DATA'!AV212","v":0},{"$f":"+'INPUT DATA'!AW212","v":0},{"$f":"+'INPUT DATA'!AX212","v":0},{"$f":"+'INPUT DATA'!AY212","v":0},{"$f":"+'INPUT DATA'!AZ212","v":0},{"$f":"+'INPUT DATA'!BA212","v":0},{"$f":"+'INPUT DATA'!BB212","v":0},{"$f":"+'INPUT DATA'!BC212","v":0},{"$f":"+'INPUT DATA'!BD212","v":0},{"$f":"+'INPUT DATA'!BE212","v":0},{"$f":"+'INPUT DATA'!BF212","v":0},{"$f":"+'INPUT DATA'!BG212","v":0},{"$f":"+'INPUT DATA'!BH212","v":0},{"$f":"+'INPUT DATA'!BI212","v":0},{"$f":"+'INPUT DATA'!BJ212","v":0},{"$f":"+'INPUT DATA'!BK212","v":0},{"$f":"+'INPUT DATA'!BL212","v":0},{"$f":"+'INPUT DATA'!BM212","v":0},{"$f":"+'INPUT DATA'!BN212","v":0},{"$f":"+'INPUT DATA'!BO212","v":0},{"$f":"+'INPUT DATA'!BP212","v":0},{"$f":"+'INPUT DATA'!BQ212","v":0},{"$f":"+'INPUT DATA'!BR212","v":0},{"$f":"+'INPUT DATA'!BS212","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K213","v":-8155.1557993385777},{"$f":"+'INPUT DATA'!L213","v":-6948.2066721887377},{"$f":"+'INPUT DATA'!M213","v":-5547.5082414849649},{"$f":"+'INPUT DATA'!N213","v":-5136.9059393419084},{"$f":"+'INPUT DATA'!O213","v":-4946.9984897059549},{"$f":"+'INPUT DATA'!P213","v":-4765.854404645941},{"$f":"+'INPUT DATA'!Q213","v":-4564.1981853753559},{"$f":"+'INPUT DATA'!R213","v":-4342.7913852465781},{"$f":"+'INPUT DATA'!S213","v":-4083.2678112400731},{"$f":"+'INPUT DATA'!T213","v":-3837.5549506183029},{"$f":"+'INPUT DATA'!U213","v":-3509.5512535455432},{"$f":"+'INPUT DATA'!V213","v":-3176.4251423170267},{"$f":"+'INPUT DATA'!W213","v":-2787.4886233056518},{"$f":"+'INPUT DATA'!X213","v":-2358.5325210256069},{"$f":"+'INPUT DATA'!Y213","v":-1890.1726082649543},{"$f":"+'INPUT DATA'!Z213","v":-1383.2648613647248},{"$f":"+'INPUT DATA'!AA213","v":-788.08891505555641},{"$f":"+'INPUT DATA'!AB213","v":-169.20752758011523},{"$f":"+'INPUT DATA'!AC213","v":0},{"$f":"+'INPUT DATA'!AD213","v":0},{"$f":"+'INPUT DATA'!AE213","v":0},{"$f":"+'INPUT DATA'!AF213","v":0},{"$f":"+'INPUT DATA'!AG213","v":0},{"$f":"+'INPUT DATA'!AH213","v":0},{"$f":"+'INPUT DATA'!AI213","v":0},{"$f":"+'INPUT DATA'!AJ213","v":0},{"$f":"+'INPUT DATA'!AK213","v":0},{"$f":"+'INPUT DATA'!AL213","v":0},{"$f":"+'INPUT DATA'!AM213","v":0},{"$f":"+'INPUT DATA'!AN213","v":0},{"$f":"+'INPUT DATA'!AO213","v":0},{"$f":"+'INPUT DATA'!AP213","v":0},{"$f":"+'INPUT DATA'!AQ213","v":0},{"$f":"+'INPUT DATA'!AR213","v":0},{"$f":"+'INPUT DATA'!AS213","v":0},{"$f":"+'INPUT DATA'!AT213","v":0},{"$f":"+'INPUT DATA'!AU213","v":0},{"$f":"+'INPUT DATA'!AV213","v":0},{"$f":"+'INPUT DATA'!AW213","v":0},{"$f":"+'INPUT DATA'!AX213","v":0},{"$f":"+'INPUT DATA'!AY213","v":0},{"$f":"+'INPUT DATA'!AZ213","v":0},{"$f":"+'INPUT DATA'!BA213","v":0},{"$f":"+'INPUT DATA'!BB213","v":0},{"$f":"+'INPUT DATA'!BC213","v":0},{"$f":"+'INPUT DATA'!BD213","v":0},{"$f":"+'INPUT DATA'!BE213","v":0},{"$f":"+'INPUT DATA'!BF213","v":0},{"$f":"+'INPUT DATA'!BG213","v":0},{"$f":"+'INPUT DATA'!BH213","v":0},{"$f":"+'INPUT DATA'!BI213","v":0},{"$f":"+'INPUT DATA'!BJ213","v":0},{"$f":"+'INPUT DATA'!BK213","v":0},{"$f":"+'INPUT DATA'!BL213","v":0},{"$f":"+'INPUT DATA'!BM213","v":0},{"$f":"+'INPUT DATA'!BN213","v":0},{"$f":"+'INPUT DATA'!BO213","v":0},{"$f":"+'INPUT DATA'!BP213","v":0},{"$f":"+'INPUT DATA'!BQ213","v":0},{"$f":"+'INPUT DATA'!BR213","v":0},{"$f":"+'INPUT DATA'!BS213","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I306+I307+I308","v":6416.5376060923973},9639.7734062444906,18464.046936010247,11592.733334446042,6522.2163996372128,6340.1110887504165,7362.2891305964558,6947.2845266197628,6931.0077787019673,6822.567469462052,6891.207329709996,7035.7643801269751,7430.8866201250712,6448.7623616845049,6437.9730333798962,6039.260680865862,6371.307516052113,9306.8530324407075,37036.390928557041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ306+AZ307+AZ308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K215","v":-11455.105698882668},{"$f":"+'INPUT DATA'!L215","v":-9438.3411581882283},{"$f":"+'INPUT DATA'!M215","v":-17839.603057157557},{"$f":"+'INPUT DATA'!N215","v":-12973.699837595774},{"$f":"+'INPUT DATA'!O215","v":-6512.2428203312047},{"$f":"+'INPUT DATA'!P215","v":-6782.8311763891379},{"$f":"+'INPUT DATA'!Q215","v":-7327.5866722980954},{"$f":"+'INPUT DATA'!R215","v":-6909.6228056528234},{"$f":"+'INPUT DATA'!S215","v":-6894.6441305121407},{"$f":"+'INPUT DATA'!T215","v":-6786.2524179427546},{"$f":"+'INPUT DATA'!U215","v":-6855.3747656380565},{"$f":"+'INPUT DATA'!V215","v":-7737.6512624941897},{"$f":"+'INPUT DATA'!W215","v":-7380.9929726152877},{"$f":"+'INPUT DATA'!X215","v":-6397.3719047494233},{"$f":"+'INPUT DATA'!Y215","v":-6385.0408627367724},{"$f":"+'INPUT DATA'!Z215","v":-5984.7405451034338},{"$f":"+'INPUT DATA'!AA215","v":-6315.1517762168078},{"$f":"+'INPUT DATA'!AB215","v":-9249.0126204103344},{"$f":"+'INPUT DATA'!AC215","v":-39864.259967033431},{"$f":"+'INPUT DATA'!AD215","v":0},{"$f":"+'INPUT DATA'!AE215","v":0},{"$f":"+'INPUT DATA'!AF215","v":0},{"$f":"+'INPUT DATA'!AG215","v":0},{"$f":"+'INPUT DATA'!AH215","v":0},{"$f":"+'INPUT DATA'!AI215","v":0},{"$f":"+'INPUT DATA'!AJ215","v":0},{"$f":"+'INPUT DATA'!AK215","v":0},{"$f":"+'INPUT DATA'!AL215","v":0},{"$f":"+'INPUT DATA'!AM215","v":0},{"$f":"+'INPUT DATA'!AN215","v":0},{"$f":"+'INPUT DATA'!AO215","v":0},{"$f":"+'INPUT DATA'!AP215","v":0},{"$f":"+'INPUT DATA'!AQ215","v":0},{"$f":"+'INPUT DATA'!AR215","v":0},{"$f":"+'INPUT DATA'!AS215","v":0},{"$f":"+'INPUT DATA'!AT215","v":0},{"$f":"+'INPUT DATA'!AU215","v":0},{"$f":"+'INPUT DATA'!AV215","v":0},{"$f":"+'INPUT DATA'!AW215","v":0},{"$f":"+'INPUT DATA'!AX215","v":0},{"$f":"+'INPUT DATA'!AY215","v":0},{"$f":"+'INPUT DATA'!AZ215","v":0},{"$f":"+'INPUT DATA'!BA215","v":0},{"$f":"+'INPUT DATA'!BB215","v":0},{"$f":"+'INPUT DATA'!BC215","v":0},{"$f":"+'INPUT DATA'!BD215","v":0},{"$f":"+'INPUT DATA'!BE215","v":0},{"$f":"+'INPUT DATA'!BF215","v":0},{"$f":"+'INPUT DATA'!BG215","v":0},{"$f":"+'INPUT DATA'!BH215","v":0},{"$f":"+'INPUT DATA'!BI215","v":0},{"$f":"+'INPUT DATA'!BJ215","v":0},{"$f":"+'INPUT DATA'!BK215","v":0},{"$f":"+'INPUT DATA'!BL215","v":0},{"$f":"+'INPUT DATA'!BM215","v":0},{"$f":"+'INPUT DATA'!BN215","v":0},{"$f":"+'INPUT DATA'!BO215","v":0},{"$f":"+'INPUT DATA'!BP215","v":0},{"$f":"+'INPUT DATA'!BQ215","v":0},{"$f":"+'INPUT DATA'!BR215","v":0},{"$f":"+'INPUT DATA'!BS215","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K216","v":0},{"$f":"+'INPUT DATA'!L216","v":0},{"$f":"+'INPUT DATA'!M216","v":0},{"$f":"+'INPUT DATA'!N216","v":0},{"$f":"+'INPUT DATA'!O216","v":0},{"$f":"+'INPUT DATA'!P216","v":0},{"$f":"+'INPUT DATA'!Q216","v":0},{"$f":"+'INPUT DATA'!R216","v":0},{"$f":"+'INPUT DATA'!S216","v":0},{"$f":"+'INPUT DATA'!T216","v":0},{"$f":"+'INPUT DATA'!U216","v":0},{"$f":"+'INPUT DATA'!V216","v":0},{"$f":"+'INPUT DATA'!W216","v":0},{"$f":"+'INPUT DATA'!X216","v":0},{"$f":"+'INPUT DATA'!Y216","v":0},{"$f":"+'INPUT DATA'!Z216","v":0},{"$f":"+'INPUT DATA'!AA216","v":0},{"$f":"+'INPUT DATA'!AB216","v":0},{"$f":"+'INPUT DATA'!AC216","v":0},{"$f":"+'INPUT DATA'!AD216","v":0},{"$f":"+'INPUT DATA'!AE216","v":0},{"$f":"+'INPUT DATA'!AF216","v":0},{"$f":"+'INPUT DATA'!AG216","v":0},{"$f":"+'INPUT DATA'!AH216","v":0},{"$f":"+'INPUT DATA'!AI216","v":0},{"$f":"+'INPUT DATA'!AJ216","v":0},{"$f":"+'INPUT DATA'!AK216","v":0},{"$f":"+'INPUT DATA'!AL216","v":0},{"$f":"+'INPUT DATA'!AM216","v":0},{"$f":"+'INPUT DATA'!AN216","v":0},{"$f":"+'INPUT DATA'!AO216","v":0},{"$f":"+'INPUT DATA'!AP216","v":0},{"$f":"+'INPUT DATA'!AQ216","v":0},{"$f":"+'INPUT DATA'!AR216","v":0},{"$f":"+'INPUT DATA'!AS216","v":0},{"$f":"+'INPUT DATA'!AT216","v":0},{"$f":"+'INPUT DATA'!AU216","v":0},{"$f":"+'INPUT DATA'!AV216","v":0},{"$f":"+'INPUT DATA'!AW216","v":0},{"$f":"+'INPUT DATA'!AX216","v":0},{"$f":"+'INPUT DATA'!AY216","v":0},{"$f":"+'INPUT DATA'!AZ216","v":0},{"$f":"+'INPUT DATA'!BA216","v":0},{"$f":"+'INPUT DATA'!BB216","v":0},{"$f":"+'INPUT DATA'!BC216","v":0},{"$f":"+'INPUT DATA'!BD216","v":0},{"$f":"+'INPUT DATA'!BE216","v":0},{"$f":"+'INPUT DATA'!BF216","v":0},{"$f":"+'INPUT DATA'!BG216","v":0},{"$f":"+'INPUT DATA'!BH216","v":0},{"$f":"+'INPUT DATA'!BI216","v":0},{"$f":"+'INPUT DATA'!BJ216","v":0},{"$f":"+'INPUT DATA'!BK216","v":0},{"$f":"+'INPUT DATA'!BL216","v":0},{"$f":"+'INPUT DATA'!BM216","v":0},{"$f":"+'INPUT DATA'!BN216","v":0},{"$f":"+'INPUT DATA'!BO216","v":0},{"$f":"+'INPUT DATA'!BP216","v":0},{"$f":"+'INPUT DATA'!BQ216","v":0},{"$f":"+'INPUT DATA'!BR216","v":0},{"$f":"+'INPUT DATA'!BS216","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I309+I310+I311","v":-5038.5680927902704},201.43224805626232,624.44387885268952,-1380.9665031497316,9.973579306008105,-442.72008763872145,34.702458298360398,37.661720966939356,36.363648189826563,36.315051519297413,35.832564071939487,-701.88688236721464,49.893647509783477,51.390456935081602,52.932170643123754,54.520135762428254,56.155739835305212,57.840412030373045,-2827.8690384763904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ309+AZ310+AZ311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J218","v":9052.552892450778},{"$f":"+I312+H313","v":4013.9847996605076},4215.41704771677,4839.8609265694595,3458.8944234197279,3468.868002725736,3026.1479150870146,3060.850373385375,3098.5120943523143,3134.8757425421409,3171.1907940614383,3207.0233581333778,2505.1364757661631,2555.0301232759466,2606.4205802110282,2659.352750854152,2713.8728866165802,2770.0286264518854,2827.8690384822585,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,{"$f":"+AZ312+AY313","v":5.868059815838933E-9},{"$f":"+BA312+AZ313","v":5.868059815838933E-9},{"$f":"+BB312+BA313","v":5.868059815838933E-9},{"$f":"+BC312+BB313","v":5.868059815838933E-9},{"$f":"+BD312+BC313","v":5.868059815838933E-9},{"$f":"+BE312+BD313","v":5.868059815838933E-9},{"$f":"+BF312+BE313","v":5.868059815838933E-9},{"$f":"+BG312+BF313","v":5.868059815838933E-9},{"$f":"+BH312+BG313","v":5.868059815838933E-9},{"$f":"+BI312+BH313","v":5.868059815838933E-9},{"$f":"+BJ312+BI313","v":5.868059815838933E-9},{"$f":"+BK312+BJ313","v":5.868059815838933E-9},{"$f":"+BL312+BK313","v":5.868059815838933E-9},{"$f":"+BM312+BL313","v":5.868059815838933E-9},{"$f":"+BN312+BM313","v":5.868059815838933E-9},{"$f":"+BO312+BN313","v":5.868059815838933E-9},{"$f":"+BP312+BO313","v":5.868059815838933E-9},{"$f":"+BQ312+BP313","v":5.868059815838933E-9}]
[]
[]
[]
[]
[1,null,"Recent awards and other"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C318&\" - [000' EUR]\"","v":"Cash Flow Recent awards and other - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I323+I324+I325","v":28628.80460497813},{"$f":"+J323+J324+J325","v":56590.529282982468},242834.01340413059,111189.54004971262,34018.852646406194,39101.289521115308,89488.357386222255,91441.001519587298,97606.871570256219,124580.48020931287,131305.2716047721,137516.19652428935,143054.3550849279,148559.93986232107,141664.02185311716,134981.41151090348,141845.53693764817,149129.54040313483,155745.99831956258,163272.78281497187,170333.07287956789,178184.2066913319,186374.20700182006,195241.30082984301,203655.0202570117,212968.39833805678,221469.81092567689,218056.72870474157,227247.00540044904,237487.28424127097,248170.89068305009,200697.58276950597,85866.863855614749,88543.485024488589,91316.657406421029,94445.442730889336,96905.160532010792,99734.758821747295,102611.55501284453,105882.60368929806,108688.51729894626,111835.56836719144,115120.85936666866,{"$f":"+AZ323+AZ324+AZ325","v":118821.26478242448},121961.39824231026,125542.87493121657,129243.72300087739,133407.76340432986,136967.73008788979,141020.19466130724,145173.18228460191,149870.27024070147,153914.38352455423,158480.13528162261,163181.90461162126,168492.48614797459,61887.959791444751,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K228","v":28628.80460497813},{"$f":"+'INPUT DATA'!L228","v":56590.529282982468},{"$f":"+'INPUT DATA'!M228","v":242834.01340413059},{"$f":"+'INPUT DATA'!N228","v":111189.54004971262},{"$f":"+'INPUT DATA'!O228","v":34018.852646406194},{"$f":"+'INPUT DATA'!P228","v":34810.687278996556},{"$f":"+'INPUT DATA'!Q228","v":57085.545219585088},{"$f":"+'INPUT DATA'!R228","v":36457.821443770867},{"$f":"+'INPUT DATA'!S228","v":37342.985456685979},{"$f":"+'INPUT DATA'!T228","v":37837.895777814592},{"$f":"+'INPUT DATA'!U228","v":38482.3295097058},{"$f":"+'INPUT DATA'!V228","v":39144.049031144292},{"$f":"+'INPUT DATA'!W228","v":39823.518143978115},{"$f":"+'INPUT DATA'!X228","v":40521.213114085913},{"$f":"+'INPUT DATA'!Y228","v":27488.347874163628},{"$f":"+'INPUT DATA'!Z228","v":13455.735065614026},{"$f":"+'INPUT DATA'!AA228","v":13504.323850457327},{"$f":"+'INPUT DATA'!AB228","v":13554.127354921709},{"$f":"+'INPUT DATA'!AC228","v":13605.175946997704},{"$f":"+'INPUT DATA'!AD228","v":13657.5007538756},{"$f":"+'INPUT DATA'!AE228","v":13711.133680925443},{"$f":"+'INPUT DATA'!AF228","v":13766.107431151528},{"$f":"+'INPUT DATA'!AG228","v":13822.455525133266},{"$f":"+'INPUT DATA'!AH228","v":13880.212321464549},{"$f":"+'INPUT DATA'!AI228","v":13939.413037704115},{"$f":"+'INPUT DATA'!AJ228","v":14000.093771849668},{"$f":"+'INPUT DATA'!AK228","v":13447.546539677873},{"$f":"+'INPUT DATA'!AL228","v":0},{"$f":"+'INPUT DATA'!AM228","v":0},{"$f":"+'INPUT DATA'!AN228","v":0},{"$f":"+'INPUT DATA'!AO228","v":0},{"$f":"+'INPUT DATA'!AP228","v":0},{"$f":"+'INPUT DATA'!AQ228","v":0},{"$f":"+'INPUT DATA'!AR228","v":0},{"$f":"+'INPUT DATA'!AS228","v":0},{"$f":"+'INPUT DATA'!AT228","v":0},{"$f":"+'INPUT DATA'!AU228","v":0},{"$f":"+'INPUT DATA'!AV228","v":0},{"$f":"+'INPUT DATA'!AW228","v":0},{"$f":"+'INPUT DATA'!AX228","v":0},{"$f":"+'INPUT DATA'!AY228","v":0},{"$f":"+'INPUT DATA'!AZ228","v":0},{"$f":"+'INPUT DATA'!BA228","v":0},{"$f":"+'INPUT DATA'!BB228","v":0},{"$f":"+'INPUT DATA'!BC228","v":0},{"$f":"+'INPUT DATA'!BD228","v":0},{"$f":"+'INPUT DATA'!BE228","v":0},{"$f":"+'INPUT DATA'!BF228","v":0},{"$f":"+'INPUT DATA'!BG228","v":0},{"$f":"+'INPUT DATA'!BH228","v":0},{"$f":"+'INPUT DATA'!BI228","v":0},{"$f":"+'INPUT DATA'!BJ228","v":0},{"$f":"+'INPUT DATA'!BK228","v":0},{"$f":"+'INPUT DATA'!BL228","v":0},{"$f":"+'INPUT DATA'!BM228","v":0},{"$f":"+'INPUT DATA'!BN228","v":0},{"$f":"+'INPUT DATA'!BO228","v":0},{"$f":"+'INPUT DATA'!BP228","v":0},{"$f":"+'INPUT DATA'!BQ228","v":0},{"$f":"+'INPUT DATA'!BR228","v":0},{"$f":"+'INPUT DATA'!BS228","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K229","v":0},{"$f":"+'INPUT DATA'!L229","v":0},{"$f":"+'INPUT DATA'!M229","v":0},{"$f":"+'INPUT DATA'!N229","v":0},{"$f":"+'INPUT DATA'!O229","v":0},{"$f":"+'INPUT DATA'!P229","v":0},{"$f":"+'INPUT DATA'!Q229","v":0},{"$f":"+'INPUT DATA'!R229","v":0},{"$f":"+'INPUT DATA'!S229","v":0},{"$f":"+'INPUT DATA'!T229","v":0},{"$f":"+'INPUT DATA'!U229","v":0},{"$f":"+'INPUT DATA'!V229","v":0},{"$f":"+'INPUT DATA'!W229","v":0},{"$f":"+'INPUT DATA'!X229","v":0},{"$f":"+'INPUT DATA'!Y229","v":0},{"$f":"+'INPUT DATA'!Z229","v":0},{"$f":"+'INPUT DATA'!AA229","v":0},{"$f":"+'INPUT DATA'!AB229","v":0},{"$f":"+'INPUT DATA'!AC229","v":0},{"$f":"+'INPUT DATA'!AD229","v":0},{"$f":"+'INPUT DATA'!AE229","v":0},{"$f":"+'INPUT DATA'!AF229","v":0},{"$f":"+'INPUT DATA'!AG229","v":0},{"$f":"+'INPUT DATA'!AH229","v":0},{"$f":"+'INPUT DATA'!AI229","v":0},{"$f":"+'INPUT DATA'!AJ229","v":0},{"$f":"+'INPUT DATA'!AK229","v":0},{"$f":"+'INPUT DATA'!AL229","v":0},{"$f":"+'INPUT DATA'!AM229","v":0},{"$f":"+'INPUT DATA'!AN229","v":0},{"$f":"+'INPUT DATA'!AO229","v":0},{"$f":"+'INPUT DATA'!AP229","v":0},{"$f":"+'INPUT DATA'!AQ229","v":0},{"$f":"+'INPUT DATA'!AR229","v":0},{"$f":"+'INPUT DATA'!AS229","v":0},{"$f":"+'INPUT DATA'!AT229","v":0},{"$f":"+'INPUT DATA'!AU229","v":0},{"$f":"+'INPUT DATA'!AV229","v":0},{"$f":"+'INPUT DATA'!AW229","v":0},{"$f":"+'INPUT DATA'!AX229","v":0},{"$f":"+'INPUT DATA'!AY229","v":0},{"$f":"+'INPUT DATA'!AZ229","v":0},{"$f":"+'INPUT DATA'!BA229","v":0},{"$f":"+'INPUT DATA'!BB229","v":0},{"$f":"+'INPUT DATA'!BC229","v":0},{"$f":"+'INPUT DATA'!BD229","v":0},{"$f":"+'INPUT DATA'!BE229","v":0},{"$f":"+'INPUT DATA'!BF229","v":0},{"$f":"+'INPUT DATA'!BG229","v":0},{"$f":"+'INPUT DATA'!BH229","v":0},{"$f":"+'INPUT DATA'!BI229","v":0},{"$f":"+'INPUT DATA'!BJ229","v":0},{"$f":"+'INPUT DATA'!BK229","v":0},{"$f":"+'INPUT DATA'!BL229","v":0},{"$f":"+'INPUT DATA'!BM229","v":0},{"$f":"+'INPUT DATA'!BN229","v":0},{"$f":"+'INPUT DATA'!BO229","v":0},{"$f":"+'INPUT DATA'!BP229","v":0},{"$f":"+'INPUT DATA'!BQ229","v":0},{"$f":"+'INPUT DATA'!BR229","v":0},{"$f":"+'INPUT DATA'!BS229","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K230","v":0},{"$f":"+'INPUT DATA'!L230","v":0},{"$f":"+'INPUT DATA'!M230","v":0},{"$f":"+'INPUT DATA'!N230","v":0},{"$f":"+'INPUT DATA'!O230","v":0},{"$f":"+'INPUT DATA'!P230","v":4290.6022421187517},{"$f":"+'INPUT DATA'!Q230","v":32402.812166637174},{"$f":"+'INPUT DATA'!R230","v":54983.180075816439},{"$f":"+'INPUT DATA'!S230","v":60263.886113570232},{"$f":"+'INPUT DATA'!T230","v":86742.584431498268},{"$f":"+'INPUT DATA'!U230","v":92822.942095066304},{"$f":"+'INPUT DATA'!V230","v":98372.14749314505},{"$f":"+'INPUT DATA'!W230","v":103230.83694094978},{"$f":"+'INPUT DATA'!X230","v":108038.72674823515},{"$f":"+'INPUT DATA'!Y230","v":114175.67397895353},{"$f":"+'INPUT DATA'!Z230","v":121525.67644528946},{"$f":"+'INPUT DATA'!AA230","v":128341.21308719083},{"$f":"+'INPUT DATA'!AB230","v":135575.41304821311},{"$f":"+'INPUT DATA'!AC230","v":142140.82237256487},{"$f":"+'INPUT DATA'!AD230","v":149615.28206109628},{"$f":"+'INPUT DATA'!AE230","v":156621.93919864245},{"$f":"+'INPUT DATA'!AF230","v":164418.09926018037},{"$f":"+'INPUT DATA'!AG230","v":172551.7514766868},{"$f":"+'INPUT DATA'!AH230","v":181361.08850837845},{"$f":"+'INPUT DATA'!AI230","v":189715.60721930757},{"$f":"+'INPUT DATA'!AJ230","v":198968.30456620711},{"$f":"+'INPUT DATA'!AK230","v":208022.26438599903},{"$f":"+'INPUT DATA'!AL230","v":218056.72870474157},{"$f":"+'INPUT DATA'!AM230","v":227247.00540044904},{"$f":"+'INPUT DATA'!AN230","v":237487.28424127097},{"$f":"+'INPUT DATA'!AO230","v":248170.89068305009},{"$f":"+'INPUT DATA'!AP230","v":200697.58276950597},{"$f":"+'INPUT DATA'!AQ230","v":85866.863855614749},{"$f":"+'INPUT DATA'!AR230","v":88543.485024488589},{"$f":"+'INPUT DATA'!AS230","v":91316.657406421029},{"$f":"+'INPUT DATA'!AT230","v":94445.442730889336},{"$f":"+'INPUT DATA'!AU230","v":96905.160532010792},{"$f":"+'INPUT DATA'!AV230","v":99734.758821747295},{"$f":"+'INPUT DATA'!AW230","v":102611.55501284453},{"$f":"+'INPUT DATA'!AX230","v":105882.60368929806},{"$f":"+'INPUT DATA'!AY230","v":108688.51729894626},{"$f":"+'INPUT DATA'!AZ230","v":111835.56836719144},{"$f":"+'INPUT DATA'!BA230","v":115120.85936666866},{"$f":"+'INPUT DATA'!BB230","v":118821.26478242448},{"$f":"+'INPUT DATA'!BC230","v":121961.39824231026},{"$f":"+'INPUT DATA'!BD230","v":125542.87493121657},{"$f":"+'INPUT DATA'!BE230","v":129243.72300087739},{"$f":"+'INPUT DATA'!BF230","v":133407.76340432986},{"$f":"+'INPUT DATA'!BG230","v":136967.73008788979},{"$f":"+'INPUT DATA'!BH230","v":141020.19466130724},{"$f":"+'INPUT DATA'!BI230","v":145173.18228460191},{"$f":"+'INPUT DATA'!BJ230","v":149870.27024070147},{"$f":"+'INPUT DATA'!BK230","v":153914.38352455423},{"$f":"+'INPUT DATA'!BL230","v":158480.13528162261},{"$f":"+'INPUT DATA'!BM230","v":163181.90461162126},{"$f":"+'INPUT DATA'!BN230","v":168492.48614797459},{"$f":"+'INPUT DATA'!BO230","v":61887.959791444751},{"$f":"+'INPUT DATA'!BP230","v":0},{"$f":"+'INPUT DATA'!BQ230","v":0},{"$f":"+'INPUT DATA'!BR230","v":0},{"$f":"+'INPUT DATA'!BS230","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K231","v":-8167.1567652301528},{"$f":"+'INPUT DATA'!L231","v":-28827.90414079433},{"$f":"+'INPUT DATA'!M231","v":-20368.818225088347},{"$f":"+'INPUT DATA'!N231","v":-19849.988499831961},{"$f":"+'INPUT DATA'!O231","v":-19447.366790103908},{"$f":"+'INPUT DATA'!P231","v":-15869.801138983661},{"$f":"+'INPUT DATA'!Q231","v":-28325.459684650508},{"$f":"+'INPUT DATA'!R231","v":-28364.568742715222},{"$f":"+'INPUT DATA'!S231","v":-28805.86052085859},{"$f":"+'INPUT DATA'!T231","v":-40919.502150784072},{"$f":"+'INPUT DATA'!U231","v":-41276.421839997027},{"$f":"+'INPUT DATA'!V231","v":-41438.339164628356},{"$f":"+'INPUT DATA'!W231","v":-43024.01170828296},{"$f":"+'INPUT DATA'!X231","v":-44752.942139510982},{"$f":"+'INPUT DATA'!Y231","v":-34891.133611348967},{"$f":"+'INPUT DATA'!Z231","v":-20640.472191955894},{"$f":"+'INPUT DATA'!AA231","v":-25180.185857969605},{"$f":"+'INPUT DATA'!AB231","v":-30113.205572892126},{"$f":"+'INPUT DATA'!AC231","v":-33172.122507369073},{"$f":"+'INPUT DATA'!AD231","v":-30316.281837819348},{"$f":"+'INPUT DATA'!AE231","v":-31197.559115373901},{"$f":"+'INPUT DATA'!AF231","v":-31034.750380562473},{"$f":"+'INPUT DATA'!AG231","v":-30958.468401723952},{"$f":"+'INPUT DATA'!AH231","v":-34096.879324177833},{"$f":"+'INPUT DATA'!AI231","v":-32303.189375716873},{"$f":"+'INPUT DATA'!AJ231","v":-36397.176106130195},{"$f":"+'INPUT DATA'!AK231","v":-37762.228612488769},{"$f":"+'INPUT DATA'!AL231","v":-38864.181392891362},{"$f":"+'INPUT DATA'!AM231","v":-29957.105687037321},{"$f":"+'INPUT DATA'!AN231","v":-41671.135837575042},{"$f":"+'INPUT DATA'!AO231","v":-42625.727193108789},{"$f":"+'INPUT DATA'!AP231","v":-38912.336782590755},{"$f":"+'INPUT DATA'!AQ231","v":-20217.698972545175},{"$f":"+'INPUT DATA'!AR231","v":-20795.340092103728},{"$f":"+'INPUT DATA'!AS231","v":-20477.354037621604},{"$f":"+'INPUT DATA'!AT231","v":-22342.113004872961},{"$f":"+'INPUT DATA'!AU231","v":-22693.993186491243},{"$f":"+'INPUT DATA'!AV231","v":-22859.5712543423},{"$f":"+'INPUT DATA'!AW231","v":-23626.373028942609},{"$f":"+'INPUT DATA'!AX231","v":-23728.41399493541},{"$f":"+'INPUT DATA'!AY231","v":-24973.996466853194},{"$f":"+'INPUT DATA'!AZ231","v":-39240.292576027474},{"$f":"+'INPUT DATA'!BA231","v":-35385.788016598279},{"$f":"+'INPUT DATA'!BB231","v":-33661.489811743566},{"$f":"+'INPUT DATA'!BC231","v":-34548.283020824056},{"$f":"+'INPUT DATA'!BD231","v":-36260.424366346335},{"$f":"+'INPUT DATA'!BE231","v":-36947.202392511572},{"$f":"+'INPUT DATA'!BF231","v":-37617.468478584313},{"$f":"+'INPUT DATA'!BG231","v":-38519.578729831352},{"$f":"+'INPUT DATA'!BH231","v":-39565.404577930123},{"$f":"+'INPUT DATA'!BI231","v":-41660.61105959439},{"$f":"+'INPUT DATA'!BJ231","v":-48998.783197313205},{"$f":"+'INPUT DATA'!BK231","v":-46344.337626053653},{"$f":"+'INPUT DATA'!BL231","v":-44293.199988337612},{"$f":"+'INPUT DATA'!BM231","v":-45607.58019073675},{"$f":"+'INPUT DATA'!BN231","v":-49704.040023130052},{"$f":"+'INPUT DATA'!BO231","v":-19008.632228586863},{"$f":"+'INPUT DATA'!BP231","v":0},{"$f":"+'INPUT DATA'!BQ231","v":0},{"$f":"+'INPUT DATA'!BR231","v":0},{"$f":"+'INPUT DATA'!BS231","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K232","v":-142474.68225330062},{"$f":"+'INPUT DATA'!L232","v":-178148.17560076935},{"$f":"+'INPUT DATA'!M232","v":-232328.96518523755},{"$f":"+'INPUT DATA'!N232","v":-288909.37279572908},{"$f":"+'INPUT DATA'!O232","v":-249563.14023888885},{"$f":"+'INPUT DATA'!P232","v":-176797.71602015363},{"$f":"+'INPUT DATA'!Q232","v":-213965.44395890611},{"$f":"+'INPUT DATA'!R232","v":-122767.12497605466},{"$f":"+'INPUT DATA'!S232","v":-77567.410527426866},{"$f":"+'INPUT DATA'!T232","v":-13163.321086447379},{"$f":"+'INPUT DATA'!U232","v":-10494.039211515761},{"$f":"+'INPUT DATA'!V232","v":-10177.292536418629},{"$f":"+'INPUT DATA'!W232","v":-10697.907042440986},{"$f":"+'INPUT DATA'!X232","v":-11263.333606782309},{"$f":"+'INPUT DATA'!Y232","v":-12602.449946939627},{"$f":"+'INPUT DATA'!Z232","v":-439.82434865280504},{"$f":"+'INPUT DATA'!AA232","v":-997.95504957087167},{"$f":"+'INPUT DATA'!AB232","v":-1548.4426268753575},{"$f":"+'INPUT DATA'!AC232","v":-1675.8650311705483},{"$f":"+'INPUT DATA'!AD232","v":-1787.5889178895773},{"$f":"+'INPUT DATA'!AE232","v":-1939.8198574625421},{"$f":"+'INPUT DATA'!AF232","v":-2052.1518076886578},{"$f":"+'INPUT DATA'!AG232","v":-1751.7821051339026},{"$f":"+'INPUT DATA'!AH232","v":-1168.0897120704137},{"$f":"+'INPUT DATA'!AI232","v":-833.50902116836164},{"$f":"+'INPUT DATA'!AJ232","v":-433.39164723920999},{"$f":"+'INPUT DATA'!AK232","v":0},{"$f":"+'INPUT DATA'!AL232","v":0},{"$f":"+'INPUT DATA'!AM232","v":0},{"$f":"+'INPUT DATA'!AN232","v":0},{"$f":"+'INPUT DATA'!AO232","v":0},{"$f":"+'INPUT DATA'!AP232","v":0},{"$f":"+'INPUT DATA'!AQ232","v":0},{"$f":"+'INPUT DATA'!AR232","v":0},{"$f":"+'INPUT DATA'!AS232","v":0},{"$f":"+'INPUT DATA'!AT232","v":0},{"$f":"+'INPUT DATA'!AU232","v":0},{"$f":"+'INPUT DATA'!AV232","v":0},{"$f":"+'INPUT DATA'!AW232","v":0},{"$f":"+'INPUT DATA'!AX232","v":0},{"$f":"+'INPUT DATA'!AY232","v":0},{"$f":"+'INPUT DATA'!AZ232","v":0},{"$f":"+'INPUT DATA'!BA232","v":0},{"$f":"+'INPUT DATA'!BB232","v":0},{"$f":"+'INPUT DATA'!BC232","v":0},{"$f":"+'INPUT DATA'!BD232","v":0},{"$f":"+'INPUT DATA'!BE232","v":0},{"$f":"+'INPUT DATA'!BF232","v":0},{"$f":"+'INPUT DATA'!BG232","v":0},{"$f":"+'INPUT DATA'!BH232","v":0},{"$f":"+'INPUT DATA'!BI232","v":0},{"$f":"+'INPUT DATA'!BJ232","v":0},{"$f":"+'INPUT DATA'!BK232","v":0},{"$f":"+'INPUT DATA'!BL232","v":0},{"$f":"+'INPUT DATA'!BM232","v":0},{"$f":"+'INPUT DATA'!BN232","v":0},{"$f":"+'INPUT DATA'!BO232","v":0},{"$f":"+'INPUT DATA'!BP232","v":0},{"$f":"+'INPUT DATA'!BQ232","v":0},{"$f":"+'INPUT DATA'!BR232","v":0},{"$f":"+'INPUT DATA'!BS232","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K233","v":0},{"$f":"+'INPUT DATA'!L233","v":0},{"$f":"+'INPUT DATA'!M233","v":0},{"$f":"+'INPUT DATA'!N233","v":0},{"$f":"+'INPUT DATA'!O233","v":0},{"$f":"+'INPUT DATA'!P233","v":0},{"$f":"+'INPUT DATA'!Q233","v":0},{"$f":"+'INPUT DATA'!R233","v":0},{"$f":"+'INPUT DATA'!S233","v":0},{"$f":"+'INPUT DATA'!T233","v":0},{"$f":"+'INPUT DATA'!U233","v":0},{"$f":"+'INPUT DATA'!V233","v":0},{"$f":"+'INPUT DATA'!W233","v":0},{"$f":"+'INPUT DATA'!X233","v":0},{"$f":"+'INPUT DATA'!Y233","v":0},{"$f":"+'INPUT DATA'!Z233","v":0},{"$f":"+'INPUT DATA'!AA233","v":0},{"$f":"+'INPUT DATA'!AB233","v":0},{"$f":"+'INPUT DATA'!AC233","v":0},{"$f":"+'INPUT DATA'!AD233","v":0},{"$f":"+'INPUT DATA'!AE233","v":0},{"$f":"+'INPUT DATA'!AF233","v":0},{"$f":"+'INPUT DATA'!AG233","v":0},{"$f":"+'INPUT DATA'!AH233","v":0},{"$f":"+'INPUT DATA'!AI233","v":0},{"$f":"+'INPUT DATA'!AJ233","v":0},{"$f":"+'INPUT DATA'!AK233","v":0},{"$f":"+'INPUT DATA'!AL233","v":0},{"$f":"+'INPUT DATA'!AM233","v":0},{"$f":"+'INPUT DATA'!AN233","v":0},{"$f":"+'INPUT DATA'!AO233","v":0},{"$f":"+'INPUT DATA'!AP233","v":0},{"$f":"+'INPUT DATA'!AQ233","v":0},{"$f":"+'INPUT DATA'!AR233","v":0},{"$f":"+'INPUT DATA'!AS233","v":0},{"$f":"+'INPUT DATA'!AT233","v":0},{"$f":"+'INPUT DATA'!AU233","v":0},{"$f":"+'INPUT DATA'!AV233","v":0},{"$f":"+'INPUT DATA'!AW233","v":0},{"$f":"+'INPUT DATA'!AX233","v":0},{"$f":"+'INPUT DATA'!AY233","v":0},{"$f":"+'INPUT DATA'!AZ233","v":0},{"$f":"+'INPUT DATA'!BA233","v":0},{"$f":"+'INPUT DATA'!BB233","v":0},{"$f":"+'INPUT DATA'!BC233","v":0},{"$f":"+'INPUT DATA'!BD233","v":0},{"$f":"+'INPUT DATA'!BE233","v":0},{"$f":"+'INPUT DATA'!BF233","v":0},{"$f":"+'INPUT DATA'!BG233","v":0},{"$f":"+'INPUT DATA'!BH233","v":0},{"$f":"+'INPUT DATA'!BI233","v":0},{"$f":"+'INPUT DATA'!BJ233","v":0},{"$f":"+'INPUT DATA'!BK233","v":0},{"$f":"+'INPUT DATA'!BL233","v":0},{"$f":"+'INPUT DATA'!BM233","v":0},{"$f":"+'INPUT DATA'!BN233","v":0},{"$f":"+'INPUT DATA'!BO233","v":0},{"$f":"+'INPUT DATA'!BP233","v":0},{"$f":"+'INPUT DATA'!BQ233","v":0},{"$f":"+'INPUT DATA'!BR233","v":0},{"$f":"+'INPUT DATA'!BS233","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I322+I326+I327+I328","v":-122013.03441355264},-150385.55045858122,-9863.7700061953219,-197569.82124584843,-234991.65438258657,-153566.22763802198,-152802.54625733435,-59690.692199182588,-8766.3994780292414,70497.656972081415,79534.810553259318,85900.56482324237,89332.436334203958,92543.66411602778,94170.438294828564,113901.11497029477,115667.3960301077,117467.89220336734,120898.01078102297,131168.91205926295,137195.69390673144,145097.30450308076,153663.95649496221,159976.33179359476,170518.32186012645,176137.83058468736,183707.58231318812,179192.54731185021,197289.89971341172,195816.14840369593,205545.1634899413,161785.24598691522,65649.164883069578,67748.144932384865,70839.303368799418,72103.329726016382,74211.167345519556,76875.187567404995,78985.181983901915,82154.189694362649,83714.520832093069,72595.275791163964,79735.071350070386,{"$f":"+AZ322+AZ326+AZ327+AZ328","v":85159.774970680912},87413.115221486194,89282.450564870232,92296.520608365827,95790.294925745548,98448.151358058443,101454.79008337711,103512.57122500752,100871.48704338828,107570.04589850057,114186.935293285,117574.32442088451,118788.44612484454,42879.327562857885,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K235","v":-936.02329387592522},{"$f":"+'INPUT DATA'!L235","v":-590.53150503813094},{"$f":"+'INPUT DATA'!M235","v":-5458.5813820465792},{"$f":"+'INPUT DATA'!N235","v":-12789.646254467423},{"$f":"+'INPUT DATA'!O235","v":-322.60164405701914},{"$f":"+'INPUT DATA'!P235","v":-5411.9558793450278},{"$f":"+'INPUT DATA'!Q235","v":-6028.7475158929092},{"$f":"+'INPUT DATA'!R235","v":-4944.6015629602443},{"$f":"+'INPUT DATA'!S235","v":-3297.9315011535991},{"$f":"+'INPUT DATA'!T235","v":-8471.2702205665682},{"$f":"+'INPUT DATA'!U235","v":-8006.6954273559013},{"$f":"+'INPUT DATA'!V235","v":-6445.5024288971817},{"$f":"+'INPUT DATA'!W235","v":-10689.713683268528},{"$f":"+'INPUT DATA'!X235","v":-12444.893782115661},{"$f":"+'INPUT DATA'!Y235","v":-14709.594652861346},{"$f":"+'INPUT DATA'!Z235","v":-15466.994845954758},{"$f":"+'INPUT DATA'!AA235","v":-19487.498854946978},{"$f":"+'INPUT DATA'!AB235","v":-21462.064806222887},{"$f":"+'INPUT DATA'!AC235","v":-18771.886663473928},{"$f":"+'INPUT DATA'!AD235","v":-20822.336515821684},{"$f":"+'INPUT DATA'!AE235","v":-23828.15812230805},{"$f":"+'INPUT DATA'!AF235","v":-27338.297827432354},{"$f":"+'INPUT DATA'!AG235","v":-29183.104668314234},{"$f":"+'INPUT DATA'!AH235","v":-31565.424086053423},{"$f":"+'INPUT DATA'!AI235","v":-33249.222537315705},{"$f":"+'INPUT DATA'!AJ235","v":-37293.394820070265},{"$f":"+'INPUT DATA'!AK235","v":-38812.025771134722},{"$f":"+'INPUT DATA'!AL235","v":-41429.155202673195},{"$f":"+'INPUT DATA'!AM235","v":-42912.132481987268},{"$f":"+'INPUT DATA'!AN235","v":-45973.312257692196},{"$f":"+'INPUT DATA'!AO235","v":-47738.341921261526},{"$f":"+'INPUT DATA'!AP235","v":-44282.320724554032},{"$f":"+'INPUT DATA'!AQ235","v":-12451.240937652528},{"$f":"+'INPUT DATA'!AR235","v":-13807.349728471205},{"$f":"+'INPUT DATA'!AS235","v":-14714.152880129826},{"$f":"+'INPUT DATA'!AT235","v":-15615.351053454388},{"$f":"+'INPUT DATA'!AU235","v":-16539.490290094018},{"$f":"+'INPUT DATA'!AV235","v":-17770.379745473889},{"$f":"+'INPUT DATA'!AW235","v":-18986.264247465522},{"$f":"+'INPUT DATA'!AX235","v":-20228.389350117224},{"$f":"+'INPUT DATA'!AY235","v":-21582.162026434973},{"$f":"+'INPUT DATA'!AZ235","v":-21856.964642742274},{"$f":"+'INPUT DATA'!BA235","v":-20412.999288891111},{"$f":"+'INPUT DATA'!BB235","v":-22472.51197240279},{"$f":"+'INPUT DATA'!BC235","v":-23541.075772801902},{"$f":"+'INPUT DATA'!BD235","v":-24087.643643682979},{"$f":"+'INPUT DATA'!BE235","v":-24638.534587820752},{"$f":"+'INPUT DATA'!BF235","v":-25495.97186328789},{"$f":"+'INPUT DATA'!BG235","v":-26335.662780379509},{"$f":"+'INPUT DATA'!BH235","v":-27049.34795126654},{"$f":"+'INPUT DATA'!BI235","v":-27760.978374691655},{"$f":"+'INPUT DATA'!BJ235","v":-27901.252656761309},{"$f":"+'INPUT DATA'!BK235","v":-27774.195879153256},{"$f":"+'INPUT DATA'!BL235","v":-29845.042063121196},{"$f":"+'INPUT DATA'!BM235","v":-31189.590814438063},{"$f":"+'INPUT DATA'!BN235","v":-31896.344000838086},{"$f":"+'INPUT DATA'!BO235","v":-31116.001910747196},{"$f":"+'INPUT DATA'!BP235","v":0},{"$f":"+'INPUT DATA'!BQ235","v":0},{"$f":"+'INPUT DATA'!BR235","v":-4.1977438464093559E-5},{"$f":"+'INPUT DATA'!BS235","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I329+I330","v":-122949.05770742857},-150976.08196361933,-15322.351388241901,-210359.46750031586,-235314.25602664359,-158978.18351736703,-158831.29377322725,-64635.293762142828,-12064.33097918284,62026.386751514845,71528.115125903423,79455.062394345194,78642.722650935437,80098.770333912122,79460.843641967222,98434.120124340014,96179.897175160731,96005.827397144458,102126.12411754904,110346.57554344126,113367.53578442338,117759.0066756484,124480.85182664798,128410.90770754134,137269.09932281074,138844.43576461708,144895.55654205341,137763.39210917702,154377.76723142446,149842.83614600374,157806.82156867976,117502.92526236118,53197.923945417046,53940.795203913658,56125.150488669591,56487.978672561992,57671.677055425534,59104.807821931106,59998.917736436393,61925.800344245421,62132.358805658092,50738.311148421693,59322.072061179279,{"$f":"+AZ329+AZ330","v":62687.262998278122},63872.039448684292,65194.80692118725,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110689,0,0,-4.1977438464093559E-5,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K237","v":155572.50090685874},{"$f":"+'INPUT DATA'!L237","v":137962.27352570902},{"$f":"+'INPUT DATA'!M237","v":-17297.93344156153},{"$f":"+'INPUT DATA'!N237","v":182044.24317115729},{"$f":"+'INPUT DATA'!O237","v":238528.03703234688},{"$f":"+'INPUT DATA'!P237","v":165077.47650494595},{"$f":"+'INPUT DATA'!Q237","v":129459.91673240616},{"$f":"+'INPUT DATA'!R237","v":113856.22691538403},{"$f":"+'INPUT DATA'!S237","v":55182.4745489407},{"$f":"+'INPUT DATA'!T237","v":-3345.7588756152218},{"$f":"+'INPUT DATA'!U237","v":79523.15250911373},{"$f":"+'INPUT DATA'!V237","v":-17101.584833947141},{"$f":"+'INPUT DATA'!W237","v":-18793.599099246665},{"$f":"+'INPUT DATA'!X237","v":-22130.775353737656},{"$f":"+'INPUT DATA'!Y237","v":-25746.266157704689},{"$f":"+'INPUT DATA'!Z237","v":-24081.863499368745},{"$f":"+'INPUT DATA'!AA237","v":-4790.7706423800255},{"$f":"+'INPUT DATA'!AB237","v":62581.257334620241},{"$f":"+'INPUT DATA'!AC237","v":-3780.6421325231386},{"$f":"+'INPUT DATA'!AD237","v":-34961.437095649053},{"$f":"+'INPUT DATA'!AE237","v":-17098.986653120708},{"$f":"+'INPUT DATA'!AF237","v":-5686.0807170524786},{"$f":"+'INPUT DATA'!AG237","v":-6948.4985268027103},{"$f":"+'INPUT DATA'!AH237","v":-7768.4182587084306},{"$f":"+'INPUT DATA'!AI237","v":-8638.2587811842241},{"$f":"+'INPUT DATA'!AJ237","v":-10679.721186466213},{"$f":"+'INPUT DATA'!AK237","v":-11146.518103488565},{"$f":"+'INPUT DATA'!AL237","v":-5957.2603980175318},{"$f":"+'INPUT DATA'!AM237","v":-11297.196916379569},{"$f":"+'INPUT DATA'!AN237","v":-12774.683279134375},{"$f":"+'INPUT DATA'!AO237","v":-11649.956424993998},{"$f":"+'INPUT DATA'!AP237","v":-17120.576183712375},{"$f":"+'INPUT DATA'!AQ237","v":-20151.2321631491},{"$f":"+'INPUT DATA'!AR237","v":-22389.161350630235},{"$f":"+'INPUT DATA'!AS237","v":-25461.833145725002},{"$f":"+'INPUT DATA'!AT237","v":-27531.903744199608},{"$f":"+'INPUT DATA'!AU237","v":-30003.19200072801},{"$f":"+'INPUT DATA'!AV237","v":-33396.0538336479},{"$f":"+'INPUT DATA'!AW237","v":-36411.473955644506},{"$f":"+'INPUT DATA'!AX237","v":-40290.67539098626},{"$f":"+'INPUT DATA'!AY237","v":-43428.404047789016},{"$f":"+'INPUT DATA'!AZ237","v":-9307.1410896152393},{"$f":"+'INPUT DATA'!BA237","v":2.6864751219621757E-12},{"$f":"+'INPUT DATA'!BB237","v":2.6857788418563847E-12},{"$f":"+'INPUT DATA'!BC237","v":2.6864751219621757E-12},{"$f":"+'INPUT DATA'!BD237","v":2.6864751219621757E-12},{"$f":"+'INPUT DATA'!BE237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BF237","v":-3.0012143230891934E-12},{"$f":"+'INPUT DATA'!BG237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BH237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BI237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BJ237","v":-3.0012143230891934E-12},{"$f":"+'INPUT DATA'!BK237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BL237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BM237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BN237","v":-3.0012143230891934E-12},{"$f":"+'INPUT DATA'!BO237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BP237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BQ237","v":-3.0005180429834024E-12},{"$f":"+'INPUT DATA'!BR237","v":-3.0012143230891934E-12},{"$f":"+'INPUT DATA'!BS237","v":-3.0005180429834024E-12}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K238","v":-25060.265972409223},{"$f":"+'INPUT DATA'!L238","v":-28417.307104154592},{"$f":"+'INPUT DATA'!M238","v":-29110.063287290752},{"$f":"+'INPUT DATA'!N238","v":-28749.609359593764},{"$f":"+'INPUT DATA'!O238","v":-28640.065136025871},{"$f":"+'INPUT DATA'!P238","v":-27842.013668562373},{"$f":"+'INPUT DATA'!Q238","v":-27623.101576519559},{"$f":"+'INPUT DATA'!R238","v":-27226.472651974767},{"$f":"+'INPUT DATA'!S238","v":-26969.002989290013},{"$f":"+'INPUT DATA'!T238","v":-26384.605641614828},{"$f":"+'INPUT DATA'!U238","v":-31190.200336700829},{"$f":"+'INPUT DATA'!V238","v":-35127.40533456202},{"$f":"+'INPUT DATA'!W238","v":-33330.022232558062},{"$f":"+'INPUT DATA'!X238","v":-31335.28314099164},{"$f":"+'INPUT DATA'!Y238","v":-29019.114171642334},{"$f":"+'INPUT DATA'!Z238","v":-26322.269950547889},{"$f":"+'INPUT DATA'!AA238","v":-24542.520998851622},{"$f":"+'INPUT DATA'!AB238","v":-28560.417310918321},{"$f":"+'INPUT DATA'!AC238","v":-30722.954656676186},{"$f":"+'INPUT DATA'!AD238","v":-27447.495372708679},{"$f":"+'INPUT DATA'!AE238","v":-23958.275889456745},{"$f":"+'INPUT DATA'!AF238","v":-22954.625062511259},{"$f":"+'INPUT DATA'!AG238","v":-22546.811347600753},{"$f":"+'INPUT DATA'!AH238","v":-22077.147122557915},{"$f":"+'INPUT DATA'!AI238","v":-21565.065839637227},{"$f":"+'INPUT DATA'!AJ238","v":-21004.532569550895},{"$f":"+'INPUT DATA'!AK238","v":-20304.827065841389},{"$f":"+'INPUT DATA'!AL238","v":-19764.416977612207},{"$f":"+'INPUT DATA'!AM238","v":-19422.565298507594},{"$f":"+'INPUT DATA'!AN238","v":-18805.931669776186},{"$f":"+'INPUT DATA'!AO238","v":-18160.322994402981},{"$f":"+'INPUT DATA'!AP238","v":-17429.289878731077},{"$f":"+'INPUT DATA'!AQ238","v":-16456.143889925104},{"$f":"+'INPUT DATA'!AR238","v":-15333.851445895252},{"$f":"+'INPUT DATA'!AS238","v":-14080.613339552239},{"$f":"+'INPUT DATA'!AT238","v":-12674.419309701758},{"$f":"+'INPUT DATA'!AU238","v":-11127.813666044776},{"$f":"+'INPUT DATA'!AV238","v":-9439.8729011194027},{"$f":"+'INPUT DATA'!AW238","v":-7574.0415111940292},{"$f":"+'INPUT DATA'!AX238","v":-5534.4752798507461},{"$f":"+'INPUT DATA'!AY238","v":-3214.7434701495204},{"$f":"+'INPUT DATA'!AZ238","v":-664.37441697761187},{"$f":"+'INPUT DATA'!BA238","v":0},{"$f":"+'INPUT DATA'!BB238","v":0},{"$f":"+'INPUT DATA'!BC238","v":0},{"$f":"+'INPUT DATA'!BD238","v":0},{"$f":"+'INPUT DATA'!BE238","v":0},{"$f":"+'INPUT DATA'!BF238","v":0},{"$f":"+'INPUT DATA'!BG238","v":0},{"$f":"+'INPUT DATA'!BH238","v":0},{"$f":"+'INPUT DATA'!BI238","v":0},{"$f":"+'INPUT DATA'!BJ238","v":0},{"$f":"+'INPUT DATA'!BK238","v":0},{"$f":"+'INPUT DATA'!BL238","v":0},{"$f":"+'INPUT DATA'!BM238","v":0},{"$f":"+'INPUT DATA'!BN238","v":0},{"$f":"+'INPUT DATA'!BO238","v":0},{"$f":"+'INPUT DATA'!BP238","v":0},{"$f":"+'INPUT DATA'!BQ238","v":0},{"$f":"+'INPUT DATA'!BR238","v":0},{"$f":"+'INPUT DATA'!BS238","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I331+I332+I333","v":7563.1772270209476},-41431.115542064901,-61730.348117094181,-57064.83368875234,-25426.28413032258,-21742.720680983446,-56994.478617340661,21994.460501266436,16149.140580467843,32296.022234284792,119861.06729831634,27226.072225836033,26519.101319130707,26632.711839182826,24695.463312620199,48029.98667442338,66846.605533929076,130026.66742084637,67622.527328349723,47937.643075083528,72310.27324184592,89118.300896084664,94985.541952244515,98565.342326274986,107065.77470198928,107160.18200859998,113444.21137272345,112041.71473354727,123658.0050165373,118262.2211970932,127996.54214928279,82953.059199917741,16590.547892342842,16217.782407388171,16582.704003392348,16281.655618660627,16540.67138865275,16268.881087163803,16013.402269597858,16100.649673408414,15489.211287719556,40766.795641828845,59322.072061179279,{"$f":"+AZ331+AZ332+AZ333","v":62687.262998278122},63872.039448684292,65194.80692118725,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110685,-3.0005180429834024E-12,-3.0005180429834024E-12,-4.1977441465307881E-5,-3.0005180429834024E-12]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K240","v":-33150.820735537302},{"$f":"+'INPUT DATA'!L240","v":1092.6337456477036},{"$f":"+'INPUT DATA'!M240","v":-2630.668460481852},{"$f":"+'INPUT DATA'!N240","v":-4676.1342130066514},{"$f":"+'INPUT DATA'!O240","v":-5255.5964933054274},{"$f":"+'INPUT DATA'!P240","v":-16898.330948703318},{"$f":"+'INPUT DATA'!Q240","v":-14379.093260061954},{"$f":"+'INPUT DATA'!R240","v":-10155.932915353256},{"$f":"+'INPUT DATA'!S240","v":-40090.713196080367},{"$f":"+'INPUT DATA'!T240","v":-32215.794190801724},{"$f":"+'INPUT DATA'!U240","v":-118114.86310963935},{"$f":"+'INPUT DATA'!V240","v":-26618.547724999236},{"$f":"+'INPUT DATA'!W240","v":-26260.193205157855},{"$f":"+'INPUT DATA'!X240","v":-26594.319257435312},{"$f":"+'INPUT DATA'!Y240","v":4744.3188747401},{"$f":"+'INPUT DATA'!Z240","v":-76376.054720363754},{"$f":"+'INPUT DATA'!AA240","v":-65201.084695018748},{"$f":"+'INPUT DATA'!AB240","v":-131147.2770980419},{"$f":"+'INPUT DATA'!AC240","v":-65916.071267453182},{"$f":"+'INPUT DATA'!AD240","v":-47096.593286991934},{"$f":"+'INPUT DATA'!AE240","v":-71676.166881079698},{"$f":"+'INPUT DATA'!AF240","v":-88206.360463222052},{"$f":"+'INPUT DATA'!AG240","v":-94148.353997827217},{"$f":"+'INPUT DATA'!AH240","v":-97888.983930820788},{"$f":"+'INPUT DATA'!AI240","v":-111747.82573633456},{"$f":"+'INPUT DATA'!AJ240","v":-107806.50160343303},{"$f":"+'INPUT DATA'!AK240","v":-113029.68808856548},{"$f":"+'INPUT DATA'!AL240","v":-111519.92022349732},{"$f":"+'INPUT DATA'!AM240","v":-119558.28314226947},{"$f":"+'INPUT DATA'!AN240","v":-123187.68569416193},{"$f":"+'INPUT DATA'!AO240","v":-125477.76619177454},{"$f":"+'INPUT DATA'!AP240","v":-81559.772520911589},{"$f":"+'INPUT DATA'!AQ240","v":-16039.020855754847},{"$f":"+'INPUT DATA'!AR240","v":-15641.427288021579},{"$f":"+'INPUT DATA'!AS240","v":-15636.829534002116},{"$f":"+'INPUT DATA'!AT240","v":-16274.471252089179},{"$f":"+'INPUT DATA'!AU240","v":-15621.665929179375},{"$f":"+'INPUT DATA'!AV240","v":-15659.593909869685},{"$f":"+'INPUT DATA'!AW240","v":-15445.285589837855},{"$f":"+'INPUT DATA'!AX240","v":-15223.116076198425},{"$f":"+'INPUT DATA'!AY240","v":-15142.217541094304},{"$f":"+'INPUT DATA'!AZ240","v":-63502.852253168232},{"$f":"+'INPUT DATA'!BA240","v":-59322.072061179293},{"$f":"+'INPUT DATA'!BB240","v":-62687.262998278115},{"$f":"+'INPUT DATA'!BC240","v":-63872.039448684329},{"$f":"+'INPUT DATA'!BD240","v":-65194.806921187293},{"$f":"+'INPUT DATA'!BE240","v":-67657.986020545068},{"$f":"+'INPUT DATA'!BF240","v":-70294.32306245761},{"$f":"+'INPUT DATA'!BG240","v":-72112.48857767896},{"$f":"+'INPUT DATA'!BH240","v":-74405.442132110576},{"$f":"+'INPUT DATA'!BI240","v":-75751.59285031585},{"$f":"+'INPUT DATA'!BJ240","v":-72970.234386626951},{"$f":"+'INPUT DATA'!BK240","v":-79795.850019347228},{"$f":"+'INPUT DATA'!BL240","v":-84341.89323016374},{"$f":"+'INPUT DATA'!BM240","v":-86384.733606446433},{"$f":"+'INPUT DATA'!BN240","v":-86892.102124006458},{"$f":"+'INPUT DATA'!BO240","v":-11613.225741523289},{"$f":"+'INPUT DATA'!BP240","v":0},{"$f":"+'INPUT DATA'!BQ240","v":-150.09991058740061},{"$f":"+'INPUT DATA'!BR240","v":0},{"$f":"+'INPUT DATA'!BS240","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K241","v":14544.464200267847},{"$f":"+'INPUT DATA'!L241","v":40783.300401928216},{"$f":"+'INPUT DATA'!M241","v":63916.197972040696},{"$f":"+'INPUT DATA'!N241","v":61740.967908484476},{"$f":"+'INPUT DATA'!O241","v":30650.50598483943},{"$f":"+'INPUT DATA'!P241","v":52436.467029633335},{"$f":"+'INPUT DATA'!Q241","v":77835.826845238218},{"$f":"+'INPUT DATA'!R241","v":0},{"$f":"+'INPUT DATA'!S241","v":0},{"$f":"+'INPUT DATA'!T241","v":0},{"$f":"+'INPUT DATA'!U241","v":0},{"$f":"+'INPUT DATA'!V241","v":0},{"$f":"+'INPUT DATA'!W241","v":0},{"$f":"+'INPUT DATA'!X241","v":0},{"$f":"+'INPUT DATA'!Y241","v":0},{"$f":"+'INPUT DATA'!Z241","v":0},{"$f":"+'INPUT DATA'!AA241","v":0},{"$f":"+'INPUT DATA'!AB241","v":0},{"$f":"+'INPUT DATA'!AC241","v":0},{"$f":"+'INPUT DATA'!AD241","v":0},{"$f":"+'INPUT DATA'!AE241","v":0},{"$f":"+'INPUT DATA'!AF241","v":0},{"$f":"+'INPUT DATA'!AG241","v":0},{"$f":"+'INPUT DATA'!AH241","v":0},{"$f":"+'INPUT DATA'!AI241","v":0},{"$f":"+'INPUT DATA'!AJ241","v":0},{"$f":"+'INPUT DATA'!AK241","v":0},{"$f":"+'INPUT DATA'!AL241","v":0},{"$f":"+'INPUT DATA'!AM241","v":0},{"$f":"+'INPUT DATA'!AN241","v":0},{"$f":"+'INPUT DATA'!AO241","v":0},{"$f":"+'INPUT DATA'!AP241","v":0},{"$f":"+'INPUT DATA'!AQ241","v":0},{"$f":"+'INPUT DATA'!AR241","v":0},{"$f":"+'INPUT DATA'!AS241","v":0},{"$f":"+'INPUT DATA'!AT241","v":0},{"$f":"+'INPUT DATA'!AU241","v":0},{"$f":"+'INPUT DATA'!AV241","v":0},{"$f":"+'INPUT DATA'!AW241","v":0},{"$f":"+'INPUT DATA'!AX241","v":0},{"$f":"+'INPUT DATA'!AY241","v":0},{"$f":"+'INPUT DATA'!AZ241","v":0},{"$f":"+'INPUT DATA'!BA241","v":0},{"$f":"+'INPUT DATA'!BB241","v":0},{"$f":"+'INPUT DATA'!BC241","v":0},{"$f":"+'INPUT DATA'!BD241","v":0},{"$f":"+'INPUT DATA'!BE241","v":0},{"$f":"+'INPUT DATA'!BF241","v":0},{"$f":"+'INPUT DATA'!BG241","v":0},{"$f":"+'INPUT DATA'!BH241","v":0},{"$f":"+'INPUT DATA'!BI241","v":0},{"$f":"+'INPUT DATA'!BJ241","v":0},{"$f":"+'INPUT DATA'!BK241","v":0},{"$f":"+'INPUT DATA'!BL241","v":0},{"$f":"+'INPUT DATA'!BM241","v":0},{"$f":"+'INPUT DATA'!BN241","v":0},{"$f":"+'INPUT DATA'!BO241","v":0},{"$f":"+'INPUT DATA'!BP241","v":0},{"$f":"+'INPUT DATA'!BQ241","v":0},{"$f":"+'INPUT DATA'!BR241","v":4.1977438464093559E-5},{"$f":"+'INPUT DATA'!BS241","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I334+I335+I336","v":-11043.179308248507},444.81860551102,-444.81860553533625,6.7254804889671504E-6,-31.374638788576704,13795.415399946571,6462.2549678356008,11838.52758591318,-23941.572615612524,80.228043483068177,1746.2041886769875,607.52450083679651,258.90811397285142,38.392581747513759,29439.782187360299,-28346.068045940374,1645.5208389103282,-1120.6096771955345,1706.4560608965403,841.04978809159365,634.10636076622177,911.94043286261149,837.1879544172989,676.35839545419731,-4682.051034345277,-646.319594833054,414.52328415797092,521.79451004994917,4099.7218742678233,-4925.4644970687368,2518.7759575082455,1393.2866790061526,551.5270365879951,576.35511936659168,945.87446939023175,7.1843665714477538,919.00545947337559,609.28717729411801,568.11667976000354,877.53359720998924,346.99374662525224,-22736.056611339387,-1.4551915228366852E-11,{"$f":"+AZ334+AZ335+AZ336","v":7.2759576141834259E-12},-3.637978807091713E-11,-4.3655745685100555E-11,0,4.3655745685100555E-11,-2.9103830456733704E-11,0,1.4551915228366852E-11,1.4551915228366852E-11,8.7311491370201111E-11,7.2759576141834259E-11,1.4551915228366852E-11,0,150.09991058739615,-3.0005180429834024E-12,-150.09991058740363,-3.0012143215508297E-12,-3.0005180429834024E-12]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J243","v":11602.858658229579},{"$f":"+I337+H338","v":559.67934998107194},1004.4979554920919,559.67934995675569,559.67935668223618,528.30471789365947,14323.72011784023,20785.975085675833,32624.502671589013,8682.9300559764888,8763.158099459557,10509.362288136545,11116.886788973341,11375.794902946192,11414.187484693706,40853.969672054009,12507.901626113635,14153.422465023963,13032.812787828429,14739.268848724969,15580.318636816563,16214.424997582784,17126.365430445396,17963.553384862695,18639.911780316892,13957.860745971615,13311.541151138561,13726.064435296532,14247.858945346481,18347.580819614304,13422.116322545568,15940.892280053813,17334.178959059966,17885.705995647961,18462.061115014552,19407.935584404782,19415.11995097623,20334.125410449604,20943.412587743722,21511.529267503727,22389.062864713716,22736.056611338969,-4.1836756281554699E-10,-4.3291947804391384E-10,{"$f":"+AZ337+AY338","v":-4.2564352042973042E-10},{"$f":"+BA337+AZ338","v":-4.6202330850064754E-10},{"$f":"+BB337+BA338","v":-5.056790541857481E-10},{"$f":"+BC337+BB338","v":-5.056790541857481E-10},{"$f":"+BD337+BC338","v":-4.6202330850064754E-10},{"$f":"+BE337+BD338","v":-4.9112713895738125E-10},{"$f":"+BF337+BE338","v":-4.9112713895738125E-10},{"$f":"+BG337+BF338","v":-4.765752237290144E-10},{"$f":"+BH337+BG338","v":-4.6202330850064754E-10},{"$f":"+BI337+BH338","v":-3.7471181713044643E-10},{"$f":"+BJ337+BI338","v":-3.0195224098861217E-10},{"$f":"+BK337+BJ338","v":-2.8740032576024532E-10},{"$f":"+BL337+BK338","v":-2.8740032576024532E-10},{"$f":"+BM337+BL338","v":150.09991058710875},{"$f":"+BN337+BM338","v":150.09991058710574},{"$f":"+BO337+BN338","v":-2.978879365400644E-10},{"$f":"+BP337+BO338","v":-3.0088915086161523E-10},{"$f":"+BQ337+BP338","v":-3.0388966890459863E-10}]
[]
[]
[]
[]
[1,null,"USA"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C343&\" - [000' EUR]\"","v":"Cash Flow USA - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Income",null,null,null,null,null,{"$f":"+I348+I349+I350","v":9166.9340531196103},{"$f":"+J348+J349+J350","v":10004.559461912677},10926.572558730873,11899.143772904097,8404.7767515941032,9663.3679061601597,10932.279510668741,12095.661852224559,13293.872872431975,13856.237407433107,14190.957537780883,14522.77778727361,14963.290554911895,15400.888384645183,15703.265338228346,16103.49725481765,16463.316546968912,16721.530761202637,16932.16154908438,17047.284329175567,17227.923391026365,17370.537393699833,17530.430033723544,17645.351978157214,17691.98602597736,17496.027932756348,17546.910711400222,17388.274553944462,17126.217236728138,16984.96302653251,16889.032225402225,16800.363557654855,16696.909603515243,16616.127886183651,16714.04672672883,16838.998862366083,17009.041350271655,17133.96461750408,17243.836428251179,17237.59794926217,17180.227419864452,17172.673082038775,17228.729784679432,{"$f":"+AZ348+AZ349+AZ350","v":17345.162591032957},17451.054105724437,17762.635270503113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income with mitigated demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K253","v":9166.9340531196103},{"$f":"+'INPUT DATA'!L253","v":10004.559461912677},{"$f":"+'INPUT DATA'!M253","v":10926.572558730873},{"$f":"+'INPUT DATA'!N253","v":11899.143772904097},{"$f":"+'INPUT DATA'!O253","v":8404.7767515941032},{"$f":"+'INPUT DATA'!P253","v":9663.3679061601597},{"$f":"+'INPUT DATA'!Q253","v":10932.279510668741},{"$f":"+'INPUT DATA'!R253","v":12095.661852224559},{"$f":"+'INPUT DATA'!S253","v":13293.872872431975},{"$f":"+'INPUT DATA'!T253","v":13856.237407433107},{"$f":"+'INPUT DATA'!U253","v":14190.957537780883},{"$f":"+'INPUT DATA'!V253","v":14522.77778727361},{"$f":"+'INPUT DATA'!W253","v":14963.290554911895},{"$f":"+'INPUT DATA'!X253","v":15400.888384645183},{"$f":"+'INPUT DATA'!Y253","v":15703.265338228346},{"$f":"+'INPUT DATA'!Z253","v":16103.49725481765},{"$f":"+'INPUT DATA'!AA253","v":16463.316546968912},{"$f":"+'INPUT DATA'!AB253","v":16721.530761202637},{"$f":"+'INPUT DATA'!AC253","v":16932.16154908438},{"$f":"+'INPUT DATA'!AD253","v":17047.284329175567},{"$f":"+'INPUT DATA'!AE253","v":17227.923391026365},{"$f":"+'INPUT DATA'!AF253","v":17370.537393699833},{"$f":"+'INPUT DATA'!AG253","v":17530.430033723544},{"$f":"+'INPUT DATA'!AH253","v":17645.351978157214},{"$f":"+'INPUT DATA'!AI253","v":17691.98602597736},{"$f":"+'INPUT DATA'!AJ253","v":17496.027932756348},{"$f":"+'INPUT DATA'!AK253","v":17546.910711400222},{"$f":"+'INPUT DATA'!AL253","v":17388.274553944462},{"$f":"+'INPUT DATA'!AM253","v":17126.217236728138},{"$f":"+'INPUT DATA'!AN253","v":16984.96302653251},{"$f":"+'INPUT DATA'!AO253","v":16889.032225402225},{"$f":"+'INPUT DATA'!AP253","v":16800.363557654855},{"$f":"+'INPUT DATA'!AQ253","v":16696.909603515243},{"$f":"+'INPUT DATA'!AR253","v":16616.127886183651},{"$f":"+'INPUT DATA'!AS253","v":16714.04672672883},{"$f":"+'INPUT DATA'!AT253","v":16838.998862366083},{"$f":"+'INPUT DATA'!AU253","v":17009.041350271655},{"$f":"+'INPUT DATA'!AV253","v":17133.96461750408},{"$f":"+'INPUT DATA'!AW253","v":17243.836428251179},{"$f":"+'INPUT DATA'!AX253","v":17237.59794926217},{"$f":"+'INPUT DATA'!AY253","v":17180.227419864452},{"$f":"+'INPUT DATA'!AZ253","v":17172.673082038775},{"$f":"+'INPUT DATA'!BA253","v":17228.729784679432},{"$f":"+'INPUT DATA'!BB253","v":17345.162591032957},{"$f":"+'INPUT DATA'!BC253","v":17451.054105724437},{"$f":"+'INPUT DATA'!BD253","v":17762.635270503113},{"$f":"+'INPUT DATA'!BE253","v":0},{"$f":"+'INPUT DATA'!BF253","v":0},{"$f":"+'INPUT DATA'!BG253","v":0},{"$f":"+'INPUT DATA'!BH253","v":0},{"$f":"+'INPUT DATA'!BI253","v":0},{"$f":"+'INPUT DATA'!BJ253","v":0},{"$f":"+'INPUT DATA'!BK253","v":0},{"$f":"+'INPUT DATA'!BL253","v":0},{"$f":"+'INPUT DATA'!BM253","v":0},{"$f":"+'INPUT DATA'!BN253","v":0},{"$f":"+'INPUT DATA'!BO253","v":0},{"$f":"+'INPUT DATA'!BP253","v":0},{"$f":"+'INPUT DATA'!BQ253","v":0},{"$f":"+'INPUT DATA'!BR253","v":0},{"$f":"+'INPUT DATA'!BS253","v":0}]
[null,null,"Income with low demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K254","v":0},{"$f":"+'INPUT DATA'!L254","v":0},{"$f":"+'INPUT DATA'!M254","v":0},{"$f":"+'INPUT DATA'!N254","v":0},{"$f":"+'INPUT DATA'!O254","v":0},{"$f":"+'INPUT DATA'!P254","v":0},{"$f":"+'INPUT DATA'!Q254","v":0},{"$f":"+'INPUT DATA'!R254","v":0},{"$f":"+'INPUT DATA'!S254","v":0},{"$f":"+'INPUT DATA'!T254","v":0},{"$f":"+'INPUT DATA'!U254","v":0},{"$f":"+'INPUT DATA'!V254","v":0},{"$f":"+'INPUT DATA'!W254","v":0},{"$f":"+'INPUT DATA'!X254","v":0},{"$f":"+'INPUT DATA'!Y254","v":0},{"$f":"+'INPUT DATA'!Z254","v":0},{"$f":"+'INPUT DATA'!AA254","v":0},{"$f":"+'INPUT DATA'!AB254","v":0},{"$f":"+'INPUT DATA'!AC254","v":0},{"$f":"+'INPUT DATA'!AD254","v":0},{"$f":"+'INPUT DATA'!AE254","v":0},{"$f":"+'INPUT DATA'!AF254","v":0},{"$f":"+'INPUT DATA'!AG254","v":0},{"$f":"+'INPUT DATA'!AH254","v":0},{"$f":"+'INPUT DATA'!AI254","v":0},{"$f":"+'INPUT DATA'!AJ254","v":0},{"$f":"+'INPUT DATA'!AK254","v":0},{"$f":"+'INPUT DATA'!AL254","v":0},{"$f":"+'INPUT DATA'!AM254","v":0},{"$f":"+'INPUT DATA'!AN254","v":0},{"$f":"+'INPUT DATA'!AO254","v":0},{"$f":"+'INPUT DATA'!AP254","v":0},{"$f":"+'INPUT DATA'!AQ254","v":0},{"$f":"+'INPUT DATA'!AR254","v":0},{"$f":"+'INPUT DATA'!AS254","v":0},{"$f":"+'INPUT DATA'!AT254","v":0},{"$f":"+'INPUT DATA'!AU254","v":0},{"$f":"+'INPUT DATA'!AV254","v":0},{"$f":"+'INPUT DATA'!AW254","v":0},{"$f":"+'INPUT DATA'!AX254","v":0},{"$f":"+'INPUT DATA'!AY254","v":0},{"$f":"+'INPUT DATA'!AZ254","v":0},{"$f":"+'INPUT DATA'!BA254","v":0},{"$f":"+'INPUT DATA'!BB254","v":0},{"$f":"+'INPUT DATA'!BC254","v":0},{"$f":"+'INPUT DATA'!BD254","v":0},{"$f":"+'INPUT DATA'!BE254","v":0},{"$f":"+'INPUT DATA'!BF254","v":0},{"$f":"+'INPUT DATA'!BG254","v":0},{"$f":"+'INPUT DATA'!BH254","v":0},{"$f":"+'INPUT DATA'!BI254","v":0},{"$f":"+'INPUT DATA'!BJ254","v":0},{"$f":"+'INPUT DATA'!BK254","v":0},{"$f":"+'INPUT DATA'!BL254","v":0},{"$f":"+'INPUT DATA'!BM254","v":0},{"$f":"+'INPUT DATA'!BN254","v":0},{"$f":"+'INPUT DATA'!BO254","v":0},{"$f":"+'INPUT DATA'!BP254","v":0},{"$f":"+'INPUT DATA'!BQ254","v":0},{"$f":"+'INPUT DATA'!BR254","v":0},{"$f":"+'INPUT DATA'!BS254","v":0}]
[null,null,"Income with demand risk",null,null,null,null,null,{"$f":"+'INPUT DATA'!K255","v":0},{"$f":"+'INPUT DATA'!L255","v":0},{"$f":"+'INPUT DATA'!M255","v":0},{"$f":"+'INPUT DATA'!N255","v":0},{"$f":"+'INPUT DATA'!O255","v":0},{"$f":"+'INPUT DATA'!P255","v":0},{"$f":"+'INPUT DATA'!Q255","v":0},{"$f":"+'INPUT DATA'!R255","v":0},{"$f":"+'INPUT DATA'!S255","v":0},{"$f":"+'INPUT DATA'!T255","v":0},{"$f":"+'INPUT DATA'!U255","v":0},{"$f":"+'INPUT DATA'!V255","v":0},{"$f":"+'INPUT DATA'!W255","v":0},{"$f":"+'INPUT DATA'!X255","v":0},{"$f":"+'INPUT DATA'!Y255","v":0},{"$f":"+'INPUT DATA'!Z255","v":0},{"$f":"+'INPUT DATA'!AA255","v":0},{"$f":"+'INPUT DATA'!AB255","v":0},{"$f":"+'INPUT DATA'!AC255","v":0},{"$f":"+'INPUT DATA'!AD255","v":0},{"$f":"+'INPUT DATA'!AE255","v":0},{"$f":"+'INPUT DATA'!AF255","v":0},{"$f":"+'INPUT DATA'!AG255","v":0},{"$f":"+'INPUT DATA'!AH255","v":0},{"$f":"+'INPUT DATA'!AI255","v":0},{"$f":"+'INPUT DATA'!AJ255","v":0},{"$f":"+'INPUT DATA'!AK255","v":0},{"$f":"+'INPUT DATA'!AL255","v":0},{"$f":"+'INPUT DATA'!AM255","v":0},{"$f":"+'INPUT DATA'!AN255","v":0},{"$f":"+'INPUT DATA'!AO255","v":0},{"$f":"+'INPUT DATA'!AP255","v":0},{"$f":"+'INPUT DATA'!AQ255","v":0},{"$f":"+'INPUT DATA'!AR255","v":0},{"$f":"+'INPUT DATA'!AS255","v":0},{"$f":"+'INPUT DATA'!AT255","v":0},{"$f":"+'INPUT DATA'!AU255","v":0},{"$f":"+'INPUT DATA'!AV255","v":0},{"$f":"+'INPUT DATA'!AW255","v":0},{"$f":"+'INPUT DATA'!AX255","v":0},{"$f":"+'INPUT DATA'!AY255","v":0},{"$f":"+'INPUT DATA'!AZ255","v":0},{"$f":"+'INPUT DATA'!BA255","v":0},{"$f":"+'INPUT DATA'!BB255","v":0},{"$f":"+'INPUT DATA'!BC255","v":0},{"$f":"+'INPUT DATA'!BD255","v":0},{"$f":"+'INPUT DATA'!BE255","v":0},{"$f":"+'INPUT DATA'!BF255","v":0},{"$f":"+'INPUT DATA'!BG255","v":0},{"$f":"+'INPUT DATA'!BH255","v":0},{"$f":"+'INPUT DATA'!BI255","v":0},{"$f":"+'INPUT DATA'!BJ255","v":0},{"$f":"+'INPUT DATA'!BK255","v":0},{"$f":"+'INPUT DATA'!BL255","v":0},{"$f":"+'INPUT DATA'!BM255","v":0},{"$f":"+'INPUT DATA'!BN255","v":0},{"$f":"+'INPUT DATA'!BO255","v":0},{"$f":"+'INPUT DATA'!BP255","v":0},{"$f":"+'INPUT DATA'!BQ255","v":0},{"$f":"+'INPUT DATA'!BR255","v":0},{"$f":"+'INPUT DATA'!BS255","v":0}]
[null,null,"Operating Costs",null,null,null,null,null,{"$f":"+'INPUT DATA'!K256","v":-2280.4054089983474},{"$f":"+'INPUT DATA'!L256","v":-2319.9929444026297},{"$f":"+'INPUT DATA'!M256","v":-2389.5927327347108},{"$f":"+'INPUT DATA'!N256","v":-2461.2805147167551},{"$f":"+'INPUT DATA'!O256","v":-2535.1189301582599},{"$f":"+'INPUT DATA'!P256","v":-2611.1724980630102},{"$f":"+'INPUT DATA'!Q256","v":-2689.5076730049027},{"$f":"+'INPUT DATA'!R256","v":-2770.1929031950526},{"$f":"+'INPUT DATA'!S256","v":-2853.298690290907},{"$f":"+'INPUT DATA'!T256","v":-2938.8976509996378},{"$f":"+'INPUT DATA'!U256","v":-3027.0645805296308},{"$f":"+'INPUT DATA'!V256","v":-3117.8765179455227},{"$f":"+'INPUT DATA'!W256","v":-3211.4128134838916},{"$f":"+'INPUT DATA'!X256","v":-3307.7551978884117},{"$f":"+'INPUT DATA'!Y256","v":-3406.9878538250678},{"$f":"+'INPUT DATA'!Z256","v":-3509.197489439824},{"$f":"+'INPUT DATA'!AA256","v":-3614.4734141230238},{"$f":"+'INPUT DATA'!AB256","v":-3722.9076165467172},{"$f":"+'INPUT DATA'!AC256","v":-3834.5948450431219},{"$f":"+'INPUT DATA'!AD256","v":-3949.6326903944191},{"$f":"+'INPUT DATA'!AE256","v":-4068.1216711062557},{"$f":"+'INPUT DATA'!AF256","v":-4190.1653212394485},{"$f":"+'INPUT DATA'!AG256","v":-4315.8702808766357},{"$f":"+'INPUT DATA'!AH256","v":-4445.3463893029393},{"$f":"+'INPUT DATA'!AI256","v":-4578.7067809820328},{"$f":"+'INPUT DATA'!AJ256","v":-4716.0679844115002},{"$f":"+'INPUT DATA'!AK256","v":-4857.5500239438497},{"$f":"+'INPUT DATA'!AL256","v":-5003.2765246621711},{"$f":"+'INPUT DATA'!AM256","v":-5153.3748204020412},{"$f":"+'INPUT DATA'!AN256","v":-5307.976065014107},{"$f":"+'INPUT DATA'!AO256","v":-5467.2153469645327},{"$f":"+'INPUT DATA'!AP256","v":-5631.2318073734759},{"$f":"+'INPUT DATA'!AQ256","v":-5800.1687615946867},{"$f":"+'INPUT DATA'!AR256","v":-5974.1738244425333},{"$f":"+'INPUT DATA'!AS256","v":-6153.3990391758161},{"$f":"+'INPUT DATA'!AT256","v":-6338.0010103510995},{"$f":"+'INPUT DATA'!AU256","v":-6528.1410406616433},{"$f":"+'INPUT DATA'!AV256","v":-6723.9852718814991},{"$f":"+'INPUT DATA'!AW256","v":-6925.704830037952},{"$f":"+'INPUT DATA'!AX256","v":-7133.4759749390969},{"$f":"+'INPUT DATA'!AY256","v":-7347.4802541872796},{"$f":"+'INPUT DATA'!AZ256","v":-7567.9046618129059},{"$f":"+'INPUT DATA'!BA256","v":-7794.9418016672998},{"$f":"+'INPUT DATA'!BB256","v":-8028.790055717327},{"$f":"+'INPUT DATA'!BC256","v":-8269.6537573888581},{"$f":"+'INPUT DATA'!BD256","v":-8517.7433701105347},{"$f":"+'INPUT DATA'!BE256","v":0},{"$f":"+'INPUT DATA'!BF256","v":0},{"$f":"+'INPUT DATA'!BG256","v":0},{"$f":"+'INPUT DATA'!BH256","v":0},{"$f":"+'INPUT DATA'!BI256","v":0},{"$f":"+'INPUT DATA'!BJ256","v":0},{"$f":"+'INPUT DATA'!BK256","v":0},{"$f":"+'INPUT DATA'!BL256","v":0},{"$f":"+'INPUT DATA'!BM256","v":0},{"$f":"+'INPUT DATA'!BN256","v":0},{"$f":"+'INPUT DATA'!BO256","v":0},{"$f":"+'INPUT DATA'!BP256","v":0},{"$f":"+'INPUT DATA'!BQ256","v":0},{"$f":"+'INPUT DATA'!BR256","v":0},{"$f":"+'INPUT DATA'!BS256","v":0}]
[null,null,"Investment & Capex",null,null,null,null,null,{"$f":"+'INPUT DATA'!K257","v":-3498.1343283582082},{"$f":"+'INPUT DATA'!L257","v":-2332.0895522388059},{"$f":"+'INPUT DATA'!M257","v":-2332.0895522388059},{"$f":"+'INPUT DATA'!N257","v":-2332.0895522388059},{"$f":"+'INPUT DATA'!O257","v":-9142.4408921721442},{"$f":"+'INPUT DATA'!P257","v":-9236.9116781128341},{"$f":"+'INPUT DATA'!Q257","v":-9065.4727053395527},{"$f":"+'INPUT DATA'!R257","v":-9104.2615392106982},{"$f":"+'INPUT DATA'!S257","v":-6406.8604279554147},{"$f":"+'INPUT DATA'!T257","v":-3207.975502360991},{"$f":"+'INPUT DATA'!U257","v":-3222.2853016768236},{"$f":"+'INPUT DATA'!V257","v":-3829.5704297140087},{"$f":"+'INPUT DATA'!W257","v":-4258.5579777389376},{"$f":"+'INPUT DATA'!X257","v":-3539.9526830120053},{"$f":"+'INPUT DATA'!Y257","v":-3685.3949232584969},{"$f":"+'INPUT DATA'!Z257","v":-4016.6811702693003},{"$f":"+'INPUT DATA'!AA257","v":-3342.1341104882572},{"$f":"+'INPUT DATA'!AB257","v":-3318.1216441356341},{"$f":"+'INPUT DATA'!AC257","v":-3618.1116018930607},{"$f":"+'INPUT DATA'!AD257","v":-3963.9231704205285},{"$f":"+'INPUT DATA'!AE257","v":-3913.7689478905249},{"$f":"+'INPUT DATA'!AF257","v":-3547.0146466893816},{"$f":"+'INPUT DATA'!AG257","v":-3317.8636165789371},{"$f":"+'INPUT DATA'!AH257","v":-3257.8284929069964},{"$f":"+'INPUT DATA'!AI257","v":-3320.3540373789406},{"$f":"+'INPUT DATA'!AJ257","v":-4415.9393184446844},{"$f":"+'INPUT DATA'!AK257","v":-3890.6590564922994},{"$f":"+'INPUT DATA'!AL257","v":-2171.6097912456162},{"$f":"+'INPUT DATA'!AM257","v":-1495.0307141023625},{"$f":"+'INPUT DATA'!AN257","v":-777.53574556757815},{"$f":"+'INPUT DATA'!AO257","v":-709.75680227424346},{"$f":"+'INPUT DATA'!AP257","v":-731.15325927858146},{"$f":"+'INPUT DATA'!AQ257","v":-775.70225996554632},{"$f":"+'INPUT DATA'!AR257","v":-1207.4303296049848},{"$f":"+'INPUT DATA'!AS257","v":-1678.5691815163018},{"$f":"+'INPUT DATA'!AT257","v":-1729.5989552533474},{"$f":"+'INPUT DATA'!AU257","v":-1389.0382356050604},{"$f":"+'INPUT DATA'!AV257","v":-1053.6647316206993},{"$f":"+'INPUT DATA'!AW257","v":-669.67109245098948},{"$f":"+'INPUT DATA'!AX257","v":-242.19547257577605},{"$f":"+'INPUT DATA'!AY257","v":-230.10144273917211},{"$f":"+'INPUT DATA'!AZ257","v":-281.42295856341372},{"$f":"+'INPUT DATA'!BA257","v":-313.65793622086881},{"$f":"+'INPUT DATA'!BB257","v":-231.3071002981531},{"$f":"+'INPUT DATA'!BC257","v":-160.5564775631581},{"$f":"+'INPUT DATA'!BD257","v":-176.17178251181582},{"$f":"+'INPUT DATA'!BE257","v":0},{"$f":"+'INPUT DATA'!BF257","v":0},{"$f":"+'INPUT DATA'!BG257","v":0},{"$f":"+'INPUT DATA'!BH257","v":0},{"$f":"+'INPUT DATA'!BI257","v":0},{"$f":"+'INPUT DATA'!BJ257","v":0},{"$f":"+'INPUT DATA'!BK257","v":0},{"$f":"+'INPUT DATA'!BL257","v":0},{"$f":"+'INPUT DATA'!BM257","v":0},{"$f":"+'INPUT DATA'!BN257","v":0},{"$f":"+'INPUT DATA'!BO257","v":0},{"$f":"+'INPUT DATA'!BP257","v":0},{"$f":"+'INPUT DATA'!BQ257","v":0},{"$f":"+'INPUT DATA'!BR257","v":0},{"$f":"+'INPUT DATA'!BS257","v":0}]
[null,null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,{"$f":"+'INPUT DATA'!K258","v":0},{"$f":"+'INPUT DATA'!L258","v":0},{"$f":"+'INPUT DATA'!M258","v":0},{"$f":"+'INPUT DATA'!N258","v":0},{"$f":"+'INPUT DATA'!O258","v":0},{"$f":"+'INPUT DATA'!P258","v":0},{"$f":"+'INPUT DATA'!Q258","v":0},{"$f":"+'INPUT DATA'!R258","v":0},{"$f":"+'INPUT DATA'!S258","v":0},{"$f":"+'INPUT DATA'!T258","v":0},{"$f":"+'INPUT DATA'!U258","v":0},{"$f":"+'INPUT DATA'!V258","v":0},{"$f":"+'INPUT DATA'!W258","v":0},{"$f":"+'INPUT DATA'!X258","v":0},{"$f":"+'INPUT DATA'!Y258","v":0},{"$f":"+'INPUT DATA'!Z258","v":0},{"$f":"+'INPUT DATA'!AA258","v":0},{"$f":"+'INPUT DATA'!AB258","v":0},{"$f":"+'INPUT DATA'!AC258","v":0},{"$f":"+'INPUT DATA'!AD258","v":0},{"$f":"+'INPUT DATA'!AE258","v":0},{"$f":"+'INPUT DATA'!AF258","v":0},{"$f":"+'INPUT DATA'!AG258","v":0},{"$f":"+'INPUT DATA'!AH258","v":0},{"$f":"+'INPUT DATA'!AI258","v":0},{"$f":"+'INPUT DATA'!AJ258","v":0},{"$f":"+'INPUT DATA'!AK258","v":0},{"$f":"+'INPUT DATA'!AL258","v":0},{"$f":"+'INPUT DATA'!AM258","v":0},{"$f":"+'INPUT DATA'!AN258","v":0},{"$f":"+'INPUT DATA'!AO258","v":0},{"$f":"+'INPUT DATA'!AP258","v":0},{"$f":"+'INPUT DATA'!AQ258","v":0},{"$f":"+'INPUT DATA'!AR258","v":0},{"$f":"+'INPUT DATA'!AS258","v":0},{"$f":"+'INPUT DATA'!AT258","v":0},{"$f":"+'INPUT DATA'!AU258","v":0},{"$f":"+'INPUT DATA'!AV258","v":0},{"$f":"+'INPUT DATA'!AW258","v":0},{"$f":"+'INPUT DATA'!AX258","v":0},{"$f":"+'INPUT DATA'!AY258","v":0},{"$f":"+'INPUT DATA'!AZ258","v":0},{"$f":"+'INPUT DATA'!BA258","v":0},{"$f":"+'INPUT DATA'!BB258","v":0},{"$f":"+'INPUT DATA'!BC258","v":0},{"$f":"+'INPUT DATA'!BD258","v":0},{"$f":"+'INPUT DATA'!BE258","v":0},{"$f":"+'INPUT DATA'!BF258","v":0},{"$f":"+'INPUT DATA'!BG258","v":0},{"$f":"+'INPUT DATA'!BH258","v":0},{"$f":"+'INPUT DATA'!BI258","v":0},{"$f":"+'INPUT DATA'!BJ258","v":0},{"$f":"+'INPUT DATA'!BK258","v":0},{"$f":"+'INPUT DATA'!BL258","v":0},{"$f":"+'INPUT DATA'!BM258","v":0},{"$f":"+'INPUT DATA'!BN258","v":0},{"$f":"+'INPUT DATA'!BO258","v":0},{"$f":"+'INPUT DATA'!BP258","v":0},{"$f":"+'INPUT DATA'!BQ258","v":0},{"$f":"+'INPUT DATA'!BR258","v":0},{"$f":"+'INPUT DATA'!BS258","v":0}]
[null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"+I347+I351+I352+I353","v":3388.3943157630547},5352.4769652712421,6204.8902737573571,7105.7737059485371,-3272.7830707363009,-2184.7162700156841,-822.70086767571411,221.20740981880772,4033.7137541856537,7709.3642540724795,7941.6076555744294,7575.3308396140783,7493.3197636890654,8553.1805037447666,8610.8825611447828,8577.6185951085245,9506.7090223576306,9680.5015005202858,9479.4551021481966,9133.7284683606194,9246.0327720295845,9633.3574257710025,9896.6961362679704,9942.1770959472778,9792.9252076163866,8364.020629900162,8798.701630964073,10213.388238036674,10477.811702223735,10899.451215950825,10712.060076163449,10437.978491002799,10121.03858195501,9434.5237321361346,8882.0785060367125,8771.3988967616351,9091.8620740049519,9356.3146140018816,9648.4605057622375,9861.9265017472953,9602.6457229379994,9323.3454616624549,9120.1300467912624,{"$f":"+AZ347+AZ351+AZ352+AZ353","v":9085.0654350174773},9020.8438707724217,9068.7201178807627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,null,null,null,{"$f":"+'INPUT DATA'!K260","v":0},{"$f":"+'INPUT DATA'!L260","v":0},{"$f":"+'INPUT DATA'!M260","v":0},{"$f":"+'INPUT DATA'!N260","v":0},{"$f":"+'INPUT DATA'!O260","v":0},{"$f":"+'INPUT DATA'!P260","v":0},{"$f":"+'INPUT DATA'!Q260","v":0},{"$f":"+'INPUT DATA'!R260","v":0},{"$f":"+'INPUT DATA'!S260","v":0},{"$f":"+'INPUT DATA'!T260","v":0},{"$f":"+'INPUT DATA'!U260","v":0},{"$f":"+'INPUT DATA'!V260","v":0},{"$f":"+'INPUT DATA'!W260","v":0},{"$f":"+'INPUT DATA'!X260","v":0},{"$f":"+'INPUT DATA'!Y260","v":0},{"$f":"+'INPUT DATA'!Z260","v":0},{"$f":"+'INPUT DATA'!AA260","v":0},{"$f":"+'INPUT DATA'!AB260","v":0},{"$f":"+'INPUT DATA'!AC260","v":0},{"$f":"+'INPUT DATA'!AD260","v":0},{"$f":"+'INPUT DATA'!AE260","v":0},{"$f":"+'INPUT DATA'!AF260","v":0},{"$f":"+'INPUT DATA'!AG260","v":0},{"$f":"+'INPUT DATA'!AH260","v":0},{"$f":"+'INPUT DATA'!AI260","v":0},{"$f":"+'INPUT DATA'!AJ260","v":0},{"$f":"+'INPUT DATA'!AK260","v":0},{"$f":"+'INPUT DATA'!AL260","v":0},{"$f":"+'INPUT DATA'!AM260","v":0},{"$f":"+'INPUT DATA'!AN260","v":0},{"$f":"+'INPUT DATA'!AO260","v":0},{"$f":"+'INPUT DATA'!AP260","v":0},{"$f":"+'INPUT DATA'!AQ260","v":0},{"$f":"+'INPUT DATA'!AR260","v":0},{"$f":"+'INPUT DATA'!AS260","v":0},{"$f":"+'INPUT DATA'!AT260","v":0},{"$f":"+'INPUT DATA'!AU260","v":0},{"$f":"+'INPUT DATA'!AV260","v":0},{"$f":"+'INPUT DATA'!AW260","v":0},{"$f":"+'INPUT DATA'!AX260","v":0},{"$f":"+'INPUT DATA'!AY260","v":0},{"$f":"+'INPUT DATA'!AZ260","v":0},{"$f":"+'INPUT DATA'!BA260","v":0},{"$f":"+'INPUT DATA'!BB260","v":0},{"$f":"+'INPUT DATA'!BC260","v":0},{"$f":"+'INPUT DATA'!BD260","v":0},{"$f":"+'INPUT DATA'!BE260","v":0},{"$f":"+'INPUT DATA'!BF260","v":0},{"$f":"+'INPUT DATA'!BG260","v":0},{"$f":"+'INPUT DATA'!BH260","v":0},{"$f":"+'INPUT DATA'!BI260","v":0},{"$f":"+'INPUT DATA'!BJ260","v":0},{"$f":"+'INPUT DATA'!BK260","v":0},{"$f":"+'INPUT DATA'!BL260","v":0},{"$f":"+'INPUT DATA'!BM260","v":0},{"$f":"+'INPUT DATA'!BN260","v":0},{"$f":"+'INPUT DATA'!BO260","v":0},{"$f":"+'INPUT DATA'!BP260","v":0},{"$f":"+'INPUT DATA'!BQ260","v":0},{"$f":"+'INPUT DATA'!BR260","v":0},{"$f":"+'INPUT DATA'!BS260","v":0}]
[null,null,"Operating Cash Flow After Tax",null,null,null,null,null,{"$f":"+I354+I355","v":3388.3943157630547},5352.4769652712421,6204.8902737573571,7105.7737059485371,-3272.7830707363009,-2184.7162700156841,-822.70086767571411,221.20740981880772,4033.7137541856537,7709.3642540724795,7941.6076555744294,7575.3308396140783,7493.3197636890654,8553.1805037447666,8610.8825611447828,8577.6185951085245,9506.7090223576306,9680.5015005202858,9479.4551021481966,9133.7284683606194,9246.0327720295845,9633.3574257710025,9896.6961362679704,9942.1770959472778,9792.9252076163866,8364.020629900162,8798.701630964073,10213.388238036674,10477.811702223735,10899.451215950825,10712.060076163449,10437.978491002799,10121.03858195501,9434.5237321361346,8882.0785060367125,8771.3988967616351,9091.8620740049519,9356.3146140018816,9648.4605057622375,9861.9265017472953,9602.6457229379994,9323.3454616624549,9120.1300467912624,{"$f":"+AZ354+AZ355","v":9085.0654350174773},9020.8438707724217,9068.7201178807627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,{"$f":"+'INPUT DATA'!K262","v":3854.9917085504849},{"$f":"+'INPUT DATA'!L262","v":2121.3782035246259},{"$f":"+'INPUT DATA'!M262","v":1998.1635007356765},{"$f":"+'INPUT DATA'!N262","v":1642.4866498064926},{"$f":"+'INPUT DATA'!O262","v":8305.5974643113022},{"$f":"+'INPUT DATA'!P262","v":7623.5864751033969},{"$f":"+'INPUT DATA'!Q262","v":6484.1038903887502},{"$f":"+'INPUT DATA'!R262","v":5997.6596158568891},{"$f":"+'INPUT DATA'!S262","v":2696.3635625415377},{"$f":"+'INPUT DATA'!T262","v":-820.98894893174531},{"$f":"+'INPUT DATA'!U262","v":-1292.4204179237117},{"$f":"+'INPUT DATA'!V262","v":-1249.5152781511529},{"$f":"+'INPUT DATA'!W262","v":-1055.2519827091903},{"$f":"+'INPUT DATA'!X262","v":-2017.9412945373151},{"$f":"+'INPUT DATA'!Y262","v":-2043.0912718782565},{"$f":"+'INPUT DATA'!Z262","v":-2256.6259353801338},{"$f":"+'INPUT DATA'!AA262","v":-3282.5506918352744},{"$f":"+'INPUT DATA'!AB262","v":-3475.2847172782076},{"$f":"+'INPUT DATA'!AC262","v":-3286.1462051231733},{"$f":"+'INPUT DATA'!AD262","v":-2948.2891248902788},{"$f":"+'INPUT DATA'!AE262","v":-3313.3139846249828},{"$f":"+'INPUT DATA'!AF262","v":-3914.3089471298445},{"$f":"+'INPUT DATA'!AG262","v":-4213.2479545418064},{"$f":"+'INPUT DATA'!AH262","v":-4310.7954582964539},{"$f":"+'INPUT DATA'!AI262","v":-4232.5430831842141},{"$f":"+'INPUT DATA'!AJ262","v":-3108.0185504948563},{"$f":"+'INPUT DATA'!AK262","v":-3698.527846650793},{"$f":"+'INPUT DATA'!AL262","v":-5240.9380198420777},{"$f":"+'INPUT DATA'!AM262","v":-5687.9212454550961},{"$f":"+'INPUT DATA'!AN262","v":-6321.4256509441166},{"$f":"+'INPUT DATA'!AO262","v":-6503.6591388393917},{"$f":"+'INPUT DATA'!AP262","v":-6505.3049585935451},{"$f":"+'INPUT DATA'!AQ262","v":-6415.9010710098537},{"$f":"+'INPUT DATA'!AR262","v":-5940.8104422577308},{"$f":"+'INPUT DATA'!AS262","v":-5540.4353926057593},{"$f":"+'INPUT DATA'!AT262","v":-5651.5657453301747},{"$f":"+'INPUT DATA'!AU262","v":-6156.26726309691},{"$f":"+'INPUT DATA'!AV262","v":-6595.7208001126055},{"$f":"+'INPUT DATA'!AW262","v":-7077.5148912841469},{"$f":"+'INPUT DATA'!AX262","v":-7530.0396938306376},{"$f":"+'INPUT DATA'!AY262","v":-7559.1086912820319},{"$f":"+'INPUT DATA'!AZ262","v":-7579.520920651431},{"$f":"+'INPUT DATA'!BA262","v":-7618.4631757057896},{"$f":"+'INPUT DATA'!BB262","v":-4342.5991296233478},{"$f":"+'INPUT DATA'!BC262","v":-1.6561322216667094},{"$f":"+'INPUT DATA'!BD262","v":-0.40998231564616638},{"$f":"+'INPUT DATA'!BE262","v":0},{"$f":"+'INPUT DATA'!BF262","v":0},{"$f":"+'INPUT DATA'!BG262","v":0},{"$f":"+'INPUT DATA'!BH262","v":0},{"$f":"+'INPUT DATA'!BI262","v":0},{"$f":"+'INPUT DATA'!BJ262","v":0},{"$f":"+'INPUT DATA'!BK262","v":0},{"$f":"+'INPUT DATA'!BL262","v":0},{"$f":"+'INPUT DATA'!BM262","v":0},{"$f":"+'INPUT DATA'!BN262","v":0},{"$f":"+'INPUT DATA'!BO262","v":0},{"$f":"+'INPUT DATA'!BP262","v":0},{"$f":"+'INPUT DATA'!BQ262","v":0},{"$f":"+'INPUT DATA'!BR262","v":0},{"$f":"+'INPUT DATA'!BS262","v":0}]
[null,null,"Interest income",null,null,null,null,null,{"$f":"+'INPUT DATA'!K263","v":-4024.0057193702091},{"$f":"+'INPUT DATA'!L263","v":-3909.8928390142173},{"$f":"+'INPUT DATA'!M263","v":-4018.3672247903964},{"$f":"+'INPUT DATA'!N263","v":-4123.9397547727494},{"$f":"+'INPUT DATA'!O263","v":-4408.1839409931281},{"$f":"+'INPUT DATA'!P263","v":-4839.9091623617742},{"$f":"+'INPUT DATA'!Q263","v":-4803.9007611623838},{"$f":"+'INPUT DATA'!R263","v":-5178.5612962340174},{"$f":"+'INPUT DATA'!S263","v":-5500.4866519657817},{"$f":"+'INPUT DATA'!T263","v":-5575.5507076913873},{"$f":"+'INPUT DATA'!U263","v":-5608.4797006318722},{"$f":"+'INPUT DATA'!V263","v":-5019.5997933995332},{"$f":"+'INPUT DATA'!W263","v":-5063.6522984606645},{"$f":"+'INPUT DATA'!X263","v":-5094.5855903038037},{"$f":"+'INPUT DATA'!Y263","v":-5082.9740215145366},{"$f":"+'INPUT DATA'!Z263","v":-5118.1065452772291},{"$f":"+'INPUT DATA'!AA263","v":-4722.1024214307636},{"$f":"+'INPUT DATA'!AB263","v":-4666.4542348606774},{"$f":"+'INPUT DATA'!AC263","v":-4622.7515460164868},{"$f":"+'INPUT DATA'!AD263","v":-4595.0843709513592},{"$f":"+'INPUT DATA'!AE263","v":-4567.6268849897679},{"$f":"+'INPUT DATA'!AF263","v":-4156.3370407504917},{"$f":"+'INPUT DATA'!AG263","v":-4096.8766627682917},{"$f":"+'INPUT DATA'!AH263","v":-4029.0083206235372},{"$f":"+'INPUT DATA'!AI263","v":-3950.9870076872853},{"$f":"+'INPUT DATA'!AJ263","v":-3896.3932874355278},{"$f":"+'INPUT DATA'!AK263","v":-3545.7521779591061},{"$f":"+'INPUT DATA'!AL263","v":-3442.1180371216574},{"$f":"+'INPUT DATA'!AM263","v":-3301.1199187343809},{"$f":"+'INPUT DATA'!AN263","v":-3120.8974265852012},{"$f":"+'INPUT DATA'!AO263","v":-2931.5532073828267},{"$f":"+'INPUT DATA'!AP263","v":-2561.9234444972149},{"$f":"+'INPUT DATA'!AQ263","v":-2364.0914079299323},{"$f":"+'INPUT DATA'!AR263","v":-2180.1274418492017},{"$f":"+'INPUT DATA'!AS263","v":-2029.6226756344686},{"$f":"+'INPUT DATA'!AT263","v":-1888.3563831008089},{"$f":"+'INPUT DATA'!AU263","v":-1609.4368855304208},{"$f":"+'INPUT DATA'!AV263","v":-1435.8063158211646},{"$f":"+'INPUT DATA'!AW263","v":-1250.9442199723824},{"$f":"+'INPUT DATA'!AX263","v":-1035.5763985668239},{"$f":"+'INPUT DATA'!AY263","v":-808.04850359650584},{"$f":"+'INPUT DATA'!AZ263","v":-511.2059356782849},{"$f":"+'INPUT DATA'!BA263","v":-287.47498630257252},{"$f":"+'INPUT DATA'!BB263","v":-65.991421335355938},{"$f":"+'INPUT DATA'!BC263","v":-1.3547872741247957},{"$f":"+'INPUT DATA'!BD263","v":-1.4762542886423196},{"$f":"+'INPUT DATA'!BE263","v":0},{"$f":"+'INPUT DATA'!BF263","v":0},{"$f":"+'INPUT DATA'!BG263","v":0},{"$f":"+'INPUT DATA'!BH263","v":0},{"$f":"+'INPUT DATA'!BI263","v":0},{"$f":"+'INPUT DATA'!BJ263","v":0},{"$f":"+'INPUT DATA'!BK263","v":0},{"$f":"+'INPUT DATA'!BL263","v":0},{"$f":"+'INPUT DATA'!BM263","v":0},{"$f":"+'INPUT DATA'!BN263","v":0},{"$f":"+'INPUT DATA'!BO263","v":0},{"$f":"+'INPUT DATA'!BP263","v":0},{"$f":"+'INPUT DATA'!BQ263","v":0},{"$f":"+'INPUT DATA'!BR263","v":0},{"$f":"+'INPUT DATA'!BS263","v":0}]
[null,null,"Free Cash Flow To Equity",null,null,null,null,null,{"$f":"+I356+I357+I358","v":3219.3803049433304},3563.9623297816506,4184.6865497026374,4624.3206009822807,624.63045258187321,598.96104272593857,857.50226155065229,1040.3057294416794,1229.5906647614092,1312.8245974493466,1040.7075370188459,1306.2157680633918,1374.4154825192109,1440.6536189036478,1484.8172677519897,1202.8861144511611,1502.0559090915922,1538.7625483814008,1570.557351008536,1590.3549725189814,1365.0919024148334,1562.7114378906663,1586.5715189578723,1602.3733170272867,1609.3951167448872,1359.6087919697775,1554.4216063541735,1530.332181072939,1488.7705380342577,1457.1281384215072,1276.8477299412302,1370.7500879120394,1341.0461030152242,1313.5858480292022,1312.0204377964847,1231.4767683306516,1326.157925377621,1324.7874980681115,1320.0013945057083,1296.3104093498339,1235.4885280594617,1232.618605332739,1214.1918847829004,{"$f":"+AZ356+AZ357+AZ358","v":4676.4748840587736},9017.8329512766286,9066.8338812764741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"+'INPUT DATA'!K265","v":-1581.9426242242459},{"$f":"+'INPUT DATA'!L265","v":-347.36356897456375},{"$f":"+'INPUT DATA'!M265","v":-533.86645503869295},{"$f":"+'INPUT DATA'!N265","v":-514.40189200224643},{"$f":"+'INPUT DATA'!O265","v":-624.63045258187083},{"$f":"+'INPUT DATA'!P265","v":-598.96104272594482},{"$f":"+'INPUT DATA'!Q265","v":-857.50226155064865},{"$f":"+'INPUT DATA'!R265","v":-1040.3057294416842},{"$f":"+'INPUT DATA'!S265","v":-1229.5906647614122},{"$f":"+'INPUT DATA'!T265","v":-1312.8245974493441},{"$f":"+'INPUT DATA'!U265","v":-1040.7075370188363},{"$f":"+'INPUT DATA'!V265","v":-1306.2157680633818},{"$f":"+'INPUT DATA'!W265","v":-1374.4154825192056},{"$f":"+'INPUT DATA'!X265","v":-1440.6536189036437},{"$f":"+'INPUT DATA'!Y265","v":-1484.8172677519772},{"$f":"+'INPUT DATA'!Z265","v":-1202.8861144511718},{"$f":"+'INPUT DATA'!AA265","v":-1502.0559090915972},{"$f":"+'INPUT DATA'!AB265","v":-1538.7625483814006},{"$f":"+'INPUT DATA'!AC265","v":-1570.5573510085449},{"$f":"+'INPUT DATA'!AD265","v":-1590.3549725189778},{"$f":"+'INPUT DATA'!AE265","v":-1365.0919024148416},{"$f":"+'INPUT DATA'!AF265","v":-1562.7114378906788},{"$f":"+'INPUT DATA'!AG265","v":-1586.5715189578593},{"$f":"+'INPUT DATA'!AH265","v":-1602.3733170272885},{"$f":"+'INPUT DATA'!AI265","v":-1609.3951167448761},{"$f":"+'INPUT DATA'!AJ265","v":-1359.6087919697716},{"$f":"+'INPUT DATA'!AK265","v":-1554.421606354166},{"$f":"+'INPUT DATA'!AL265","v":-1530.3321810729562},{"$f":"+'INPUT DATA'!AM265","v":-1488.7705380342602},{"$f":"+'INPUT DATA'!AN265","v":-1457.1281384215124},{"$f":"+'INPUT DATA'!AO265","v":-1276.8477299412402},{"$f":"+'INPUT DATA'!AP265","v":-1370.7500879120471},{"$f":"+'INPUT DATA'!AQ265","v":-1341.0461030152353},{"$f":"+'INPUT DATA'!AR265","v":-1313.5858480291893},{"$f":"+'INPUT DATA'!AS265","v":-1312.0204377964772},{"$f":"+'INPUT DATA'!AT265","v":-1231.4767683306534},{"$f":"+'INPUT DATA'!AU265","v":-1326.1579253776104},{"$f":"+'INPUT DATA'!AV265","v":-1324.7874980681145},{"$f":"+'INPUT DATA'!AW265","v":-1320.0013945057181},{"$f":"+'INPUT DATA'!AX265","v":-1296.3104093498284},{"$f":"+'INPUT DATA'!AY265","v":-1235.4885280594619},{"$f":"+'INPUT DATA'!AZ265","v":-1232.6186053327235},{"$f":"+'INPUT DATA'!BA265","v":-1214.1918847828915},{"$f":"+'INPUT DATA'!BB265","v":-4676.4748840587608},{"$f":"+'INPUT DATA'!BC265","v":-9017.8329512766395},{"$f":"+'INPUT DATA'!BD265","v":-9066.8338812764814},{"$f":"+'INPUT DATA'!BE265","v":0},{"$f":"+'INPUT DATA'!BF265","v":0},{"$f":"+'INPUT DATA'!BG265","v":0},{"$f":"+'INPUT DATA'!BH265","v":0},{"$f":"+'INPUT DATA'!BI265","v":0},{"$f":"+'INPUT DATA'!BJ265","v":0},{"$f":"+'INPUT DATA'!BK265","v":0},{"$f":"+'INPUT DATA'!BL265","v":0},{"$f":"+'INPUT DATA'!BM265","v":0},{"$f":"+'INPUT DATA'!BN265","v":0},{"$f":"+'INPUT DATA'!BO265","v":0},{"$f":"+'INPUT DATA'!BP265","v":0},{"$f":"+'INPUT DATA'!BQ265","v":0},{"$f":"+'INPUT DATA'!BR265","v":0},{"$f":"+'INPUT DATA'!BS265","v":0}]
[null,null,"Equity",null,null,null,null,null,{"$f":"+'INPUT DATA'!K266","v":0},{"$f":"+'INPUT DATA'!L266","v":0},{"$f":"+'INPUT DATA'!M266","v":0},{"$f":"+'INPUT DATA'!N266","v":0},{"$f":"+'INPUT DATA'!O266","v":0},{"$f":"+'INPUT DATA'!P266","v":0},{"$f":"+'INPUT DATA'!Q266","v":0},{"$f":"+'INPUT DATA'!R266","v":0},{"$f":"+'INPUT DATA'!S266","v":0},{"$f":"+'INPUT DATA'!T266","v":0},{"$f":"+'INPUT DATA'!U266","v":0},{"$f":"+'INPUT DATA'!V266","v":0},{"$f":"+'INPUT DATA'!W266","v":0},{"$f":"+'INPUT DATA'!X266","v":0},{"$f":"+'INPUT DATA'!Y266","v":0},{"$f":"+'INPUT DATA'!Z266","v":0},{"$f":"+'INPUT DATA'!AA266","v":0},{"$f":"+'INPUT DATA'!AB266","v":0},{"$f":"+'INPUT DATA'!AC266","v":0},{"$f":"+'INPUT DATA'!AD266","v":0},{"$f":"+'INPUT DATA'!AE266","v":0},{"$f":"+'INPUT DATA'!AF266","v":0},{"$f":"+'INPUT DATA'!AG266","v":0},{"$f":"+'INPUT DATA'!AH266","v":0},{"$f":"+'INPUT DATA'!AI266","v":0},{"$f":"+'INPUT DATA'!AJ266","v":0},{"$f":"+'INPUT DATA'!AK266","v":0},{"$f":"+'INPUT DATA'!AL266","v":0},{"$f":"+'INPUT DATA'!AM266","v":0},{"$f":"+'INPUT DATA'!AN266","v":0},{"$f":"+'INPUT DATA'!AO266","v":0},{"$f":"+'INPUT DATA'!AP266","v":0},{"$f":"+'INPUT DATA'!AQ266","v":0},{"$f":"+'INPUT DATA'!AR266","v":0},{"$f":"+'INPUT DATA'!AS266","v":0},{"$f":"+'INPUT DATA'!AT266","v":0},{"$f":"+'INPUT DATA'!AU266","v":0},{"$f":"+'INPUT DATA'!AV266","v":0},{"$f":"+'INPUT DATA'!AW266","v":0},{"$f":"+'INPUT DATA'!AX266","v":0},{"$f":"+'INPUT DATA'!AY266","v":0},{"$f":"+'INPUT DATA'!AZ266","v":0},{"$f":"+'INPUT DATA'!BA266","v":0},{"$f":"+'INPUT DATA'!BB266","v":0},{"$f":"+'INPUT DATA'!BC266","v":0},{"$f":"+'INPUT DATA'!BD266","v":0},{"$f":"+'INPUT DATA'!BE266","v":0},{"$f":"+'INPUT DATA'!BF266","v":0},{"$f":"+'INPUT DATA'!BG266","v":0},{"$f":"+'INPUT DATA'!BH266","v":0},{"$f":"+'INPUT DATA'!BI266","v":0},{"$f":"+'INPUT DATA'!BJ266","v":0},{"$f":"+'INPUT DATA'!BK266","v":0},{"$f":"+'INPUT DATA'!BL266","v":0},{"$f":"+'INPUT DATA'!BM266","v":0},{"$f":"+'INPUT DATA'!BN266","v":0},{"$f":"+'INPUT DATA'!BO266","v":0},{"$f":"+'INPUT DATA'!BP266","v":0},{"$f":"+'INPUT DATA'!BQ266","v":0},{"$f":"+'INPUT DATA'!BR266","v":0},{"$f":"+'INPUT DATA'!BS266","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,{"$f":"+I359+I360+I361","v":1637.4376807190845},3216.5987608070868,3650.8200946639445,4109.9187089800344,2.3874235921539366E-12,-6.2527760746888816E-12,3.637978807091713E-12,-4.7748471843078732E-12,-2.9558577807620168E-12,2.5011104298755527E-12,9.5496943686157465E-12,1.0004441719502211E-11,5.2295945351943374E-12,4.0927261579781771E-12,1.2505552149377763E-11,-1.0686562745831907E-11,-5.0022208597511053E-12,2.2737367544323206E-13,-8.8675733422860503E-12,3.637978807091713E-12,-8.1854523159563541E-12,-1.2505552149377763E-11,1.2960299500264227E-11,-1.8189894035458565E-12,1.1141310096718371E-11,5.9117155615240335E-12,7.503331289626658E-12,-1.7280399333685637E-11,-2.5011104298755527E-12,-5.2295945351943374E-12,-1.0004441719502211E-11,-7.73070496506989E-12,-1.1141310096718371E-11,1.2960299500264227E-11,7.503331289626658E-12,-1.8189894035458565E-12,1.0686562745831907E-11,-2.9558577807620168E-12,-9.7770680440589786E-12,5.4569682106375694E-12,-2.2737367544323206E-13,1.546140993013978E-11,8.8675733422860503E-12,{"$f":"+AZ359+AZ360+AZ361","v":1.2732925824820995E-11},-1.0913936421275139E-11,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash EoP",null,null,null,null,{"$f":"+'INPUT DATA'!J268","v":4170.7632035312527},{"$f":"+I362+H363","v":5808.2008842503374},9024.7996450574246,12675.619739721369,16785.538448701402,16785.538448701405,16785.538448701398,16785.538448701402,16785.538448701398,16785.538448701394,16785.538448701398,16785.538448701409,16785.53844870142,16785.538448701423,16785.538448701427,16785.538448701438,16785.538448701427,16785.538448701423,16785.538448701423,16785.538448701416,16785.53844870142,16785.538448701413,16785.538448701402,16785.538448701416,16785.538448701416,16785.538448701427,16785.538448701434,16785.538448701442,16785.538448701423,16785.53844870142,16785.538448701416,16785.538448701405,16785.538448701398,16785.538448701387,16785.538448701402,16785.538448701409,16785.538448701409,16785.53844870142,16785.538448701416,16785.538448701405,16785.538448701409,16785.538448701409,16785.538448701423,16785.538448701431,{"$f":"+AZ362+AY363","v":16785.538448701445},{"$f":"+BA362+AZ363","v":16785.538448701434},{"$f":"+BB362+BA363","v":16785.538448701427},{"$f":"+BC362+BB363","v":16785.538448701427},{"$f":"+BD362+BC363","v":16785.538448701427},{"$f":"+BE362+BD363","v":16785.538448701427},{"$f":"+BF362+BE363","v":16785.538448701427},{"$f":"+BG362+BF363","v":16785.538448701427},{"$f":"+BH362+BG363","v":16785.538448701427},{"$f":"+BI362+BH363","v":16785.538448701427},{"$f":"+BJ362+BI363","v":16785.538448701427},{"$f":"+BK362+BJ363","v":16785.538448701427},{"$f":"+BL362+BK363","v":16785.538448701427},{"$f":"+BM362+BL363","v":16785.538448701427},{"$f":"+BN362+BM363","v":16785.538448701427},{"$f":"+BO362+BN363","v":16785.538448701427},{"$f":"+BP362+BO363","v":16785.538448701427},{"$f":"+BQ362+BP363","v":16785.538448701427}]
[]
[]
[]
[]
[null,null,"Water"]
[]
[null,null,"Long Term Contracts"]
[]
[null,null,{"$f":"+\"Cash Flow \"&C370&\" - [000' EUR]\"","v":"Cash Flow Long Term Contracts - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"+AN$12","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"Distributions to Shareholders",null,null,null,null,null,{"$f":"(+'INPUT DATA'!K362*1000)","v":17079.020244933236},{"$f":"(+'INPUT DATA'!L362*1000)","v":16946.663172214587},{"$f":"(+'INPUT DATA'!M362*1000)","v":10851.43237986132},{"$f":"(+'INPUT DATA'!N362*1000)","v":10604.33083902464},{"$f":"(+'INPUT DATA'!O362*1000)","v":9763.0048044856012},{"$f":"(+'INPUT DATA'!P362*1000)","v":10249.443016554826},{"$f":"(+'INPUT DATA'!Q362*1000)","v":10908.352966333443},{"$f":"(+'INPUT DATA'!R362*1000)","v":11337.830343995993},{"$f":"(+'INPUT DATA'!S362*1000)","v":12380.967001055467},{"$f":"(+'INPUT DATA'!T362*1000)","v":15792.092506384921},{"$f":"(+'INPUT DATA'!U362*1000)","v":12902.835799093473},{"$f":"(+'INPUT DATA'!V362*1000)","v":15683.32898026719},{"$f":"(+'INPUT DATA'!W362*1000)","v":44752.37047293465},{"$f":"(+'INPUT DATA'!X362*1000)","v":17751.028606590338},{"$f":"(+'INPUT DATA'!Y362*1000)","v":58112.131685750923},{"$f":"(+'INPUT DATA'!Z362*1000)","v":2965.6667731454604},{"$f":"(+'INPUT DATA'!AA362*1000)","v":3362.5230278165427},{"$f":"(+'INPUT DATA'!AB362*1000)","v":3699.4622126251902},{"$f":"(+'INPUT DATA'!AC362*1000)","v":3710.7713847221366},{"$f":"(+'INPUT DATA'!AD362*1000)","v":3714.2098600467316},{"$f":"(+'INPUT DATA'!AE362*1000)","v":3685.2430590207418},{"$f":"(+'INPUT DATA'!AF362*1000)","v":3667.4018331886396},{"$f":"(+'INPUT DATA'!AG362*1000)","v":3907.897067928156},{"$f":"(+'INPUT DATA'!AH362*1000)","v":7178.9493859354625},{"$f":"(+'INPUT DATA'!AI362*1000)","v":10244.332187945745},{"$f":"(+'INPUT DATA'!AJ362*1000)","v":9832.0328812047937},{"$f":"(+'INPUT DATA'!AK362*1000)","v":9996.985302019868},{"$f":"(+'INPUT DATA'!AL362*1000)","v":9971.1016012086075},{"$f":"(+'INPUT DATA'!AM362*1000)","v":10696.319911042154},{"$f":"(+'INPUT DATA'!AN362*1000)","v":10601.066075246155},{"$f":"(+'INPUT DATA'!AO362*1000)","v":10506.783747278359},{"$f":"(+'INPUT DATA'!AP362*1000)","v":10448.966615648989},{"$f":"(+'INPUT DATA'!AQ362*1000)","v":10350.522731441166},{"$f":"(+'INPUT DATA'!AR362*1000)","v":1801.1026085615597},{"$f":"(+'INPUT DATA'!AS362*1000)","v":6077.2693337939008},{"$f":"(+'INPUT DATA'!AT362*1000)","v":0},{"$f":"(+'INPUT DATA'!AU362*1000)","v":0},{"$f":"(+'INPUT DATA'!AV362*1000)","v":0},{"$f":"(+'INPUT DATA'!AW362*1000)","v":0},{"$f":"(+'INPUT DATA'!AX362*1000)","v":0},{"$f":"(+'INPUT DATA'!AY362*1000)","v":0},{"$f":"(+'INPUT DATA'!AZ362*1000)","v":0},{"$f":"(+'INPUT DATA'!BA362*1000)","v":0},{"$f":"(+'INPUT DATA'!BB362*1000)","v":0},{"$f":"(+'INPUT DATA'!BC362*1000)","v":0},{"$f":"(+'INPUT DATA'!BD362*1000)","v":0},{"$f":"(+'INPUT DATA'!BE362*1000)","v":0},{"$f":"(+'INPUT DATA'!BF362*1000)","v":0},{"$f":"(+'INPUT DATA'!BG362*1000)","v":0},{"$f":"(+'INPUT DATA'!BH362*1000)","v":0},{"$f":"(+'INPUT DATA'!BI362*1000)","v":0},{"$f":"(+'INPUT DATA'!BJ362*1000)","v":0},{"$f":"(+'INPUT DATA'!BK362*1000)","v":0},{"$f":"(+'INPUT DATA'!BL362*1000)","v":0},{"$f":"(+'INPUT DATA'!BM362*1000)","v":0},{"$f":"(+'INPUT DATA'!BN362*1000)","v":0},{"$f":"(+'INPUT DATA'!BO362*1000)","v":0},{"$f":"(+'INPUT DATA'!BP362*1000)","v":0},{"$f":"(+'INPUT DATA'!BQ362*1000)","v":0},{"$f":"(+'INPUT DATA'!BR362*1000)","v":0},{"$f":"(+'INPUT DATA'!BS362*1000)","v":0}]
[]
[null,null,"Integrated Cycle + O&M"]
[]
[null,null,{"$f":"+C376&\" - [000' EUR]\"","v":"Integrated Cycle + O&M - [000' EUR]"}]
[null,null,"Year",null,null,null,null,null,{"$f":"+I$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AO$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,"EBITDA",null,null,null,null,{"$f":"+'INPUT DATA'!J413*'INPUT DATA'!$F$13","v":26766.003498443188},{"$f":"+'INPUT DATA'!K413*'INPUT DATA'!$F$13","v":25507.251259350254},{"$f":"+'INPUT DATA'!L413*'INPUT DATA'!$F$13","v":24394.938286767268},{"$f":"+'INPUT DATA'!M413*'INPUT DATA'!$F$13","v":25539.278487319629},{"$f":"+'INPUT DATA'!N413*'INPUT DATA'!$F$13","v":26475.310536008896},{"$f":"+'INPUT DATA'!O413*'INPUT DATA'!$F$13","v":27729.762895815202},{"$f":"+'INPUT DATA'!P413*'INPUT DATA'!$F$13","v":29029.148359861752},{"$f":"+'INPUT DATA'!Q413*'INPUT DATA'!$F$13","v":23552.506973999465},{"$f":"+'INPUT DATA'!R413*'INPUT DATA'!$F$13","v":22942.153411098316},{"$f":"+'INPUT DATA'!S413*'INPUT DATA'!$F$13","v":24063.693275986578},{"$f":"+'INPUT DATA'!T413*'INPUT DATA'!$F$13","v":25439.954674991335},{"$f":"+'INPUT DATA'!U413*'INPUT DATA'!$F$13","v":25661.104925211399},{"$f":"+'INPUT DATA'!V413*'INPUT DATA'!$F$13","v":26882.811623206493},{"$f":"+'INPUT DATA'!W413*'INPUT DATA'!$F$13","v":27325.016759971284},{"$f":"+'INPUT DATA'!X413*'INPUT DATA'!$F$13","v":27999.598911489109},{"$f":"+'INPUT DATA'!Y413*'INPUT DATA'!$F$13","v":27674.64519776739},{"$f":"+'INPUT DATA'!Z413*'INPUT DATA'!$F$13","v":28033.23558951274},{"$f":"+'INPUT DATA'!AA413*'INPUT DATA'!$F$13","v":28406.354813771901},{"$f":"+'INPUT DATA'!AB413*'INPUT DATA'!$F$13","v":28782.49976990548},{"$f":"+'INPUT DATA'!AC413*'INPUT DATA'!$F$13","v":28800.277280295704},{"$f":"+'INPUT DATA'!AD413*'INPUT DATA'!$F$13","v":29168.075006824274},{"$f":"+'INPUT DATA'!AE413*'INPUT DATA'!$F$13","v":29545.38528264092},{"$f":"+'INPUT DATA'!AF413*'INPUT DATA'!$F$13","v":29958.197840055505},{"$f":"+'INPUT DATA'!AG413*'INPUT DATA'!$F$13","v":30379.800057185963},{"$f":"+'INPUT DATA'!AH413*'INPUT DATA'!$F$13","v":30808.334755262553},{"$f":"+'INPUT DATA'!AI413*'INPUT DATA'!$F$13","v":31243.937007827732},{"$f":"+'INPUT DATA'!AJ413*'INPUT DATA'!$F$13","v":31686.744945942479},{"$f":"+'INPUT DATA'!AK413*'INPUT DATA'!$F$13","v":32136.899835857166},{"$f":"+'INPUT DATA'!AL413*'INPUT DATA'!$F$13","v":32594.546158806359},{"$f":"+'INPUT DATA'!AM413*'INPUT DATA'!$F$13","v":32811.037936882531},{"$f":"+'INPUT DATA'!AN413*'INPUT DATA'!$F$13","v":33180.802144104237},{"$f":"+'INPUT DATA'!AO413*'INPUT DATA'!$F$13","v":32528.392373902931},{"$f":"+'INPUT DATA'!AP413*'INPUT DATA'!$F$13","v":33123.303814735031},{"$f":"+'INPUT DATA'!AQ413*'INPUT DATA'!$F$13","v":33730.348493836318},{"$f":"+'INPUT DATA'!AR413*'INPUT DATA'!$F$13","v":34349.804696780528},{"$f":"+'INPUT DATA'!AS413*'INPUT DATA'!$F$13","v":34981.957772035013},{"$f":"+'INPUT DATA'!AT413*'INPUT DATA'!$F$13","v":35627.100323562394},{"$f":"+'INPUT DATA'!AU413*'INPUT DATA'!$F$13","v":36285.53240891108},{"$f":"+'INPUT DATA'!AV413*'INPUT DATA'!$F$13","v":36957.561742954866},{"$f":"+'INPUT DATA'!AW413*'INPUT DATA'!$F$13","v":37643.503907446604},{"$f":"+'INPUT DATA'!AX413*'INPUT DATA'!$F$13","v":38343.682566556148},{"$f":"+'INPUT DATA'!AY413*'INPUT DATA'!$F$13","v":39058.429688567259},{"$f":"+'INPUT DATA'!AZ413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BA413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BB413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BC413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BD413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BE413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BF413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BG413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BH413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BI413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BJ413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BK413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BL413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BM413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BN413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BO413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BP413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BQ413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BR413*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BS413*'INPUT DATA'!$F$13","v":0}]
[null,null,"Net Financial Debt",null,null,null,null,{"$f":"+'INPUT DATA'!J414*'INPUT DATA'!$F$13","v":40081.725453297746},{"$f":"+'INPUT DATA'!K414*'INPUT DATA'!$F$13","v":45932.761717500813},{"$f":"+'INPUT DATA'!L414*'INPUT DATA'!$F$13","v":41352.410338631445},{"$f":"+'INPUT DATA'!M414*'INPUT DATA'!$F$13","v":36566.318217132124},{"$f":"+'INPUT DATA'!N414*'INPUT DATA'!$F$13","v":30823.579311634152},{"$f":"+'INPUT DATA'!O414*'INPUT DATA'!$F$13","v":26707.62699309547},{"$f":"+'INPUT DATA'!P414*'INPUT DATA'!$F$13","v":23275.791322696878},{"$f":"+'INPUT DATA'!Q414*'INPUT DATA'!$F$13","v":-12479.517255008019},{"$f":"+'INPUT DATA'!R414*'INPUT DATA'!$F$13","v":18283.709387414292},{"$f":"+'INPUT DATA'!S414*'INPUT DATA'!$F$13","v":16381.516289608007},{"$f":"+'INPUT DATA'!T414*'INPUT DATA'!$F$13","v":14574.36454148986},{"$f":"+'INPUT DATA'!U414*'INPUT DATA'!$F$13","v":10330.293856091736},{"$f":"+'INPUT DATA'!V414*'INPUT DATA'!$F$13","v":5593.9209778031372},{"$f":"+'INPUT DATA'!W414*'INPUT DATA'!$F$13","v":1103.5605822291857},{"$f":"+'INPUT DATA'!X414*'INPUT DATA'!$F$13","v":-2950.7841092111134},{"$f":"+'INPUT DATA'!Y414*'INPUT DATA'!$F$13","v":-6881.5745765470028},{"$f":"+'INPUT DATA'!Z414*'INPUT DATA'!$F$13","v":-11952.054961067106},{"$f":"+'INPUT DATA'!AA414*'INPUT DATA'!$F$13","v":-16320.825127738506},{"$f":"+'INPUT DATA'!AB414*'INPUT DATA'!$F$13","v":-20685.344409679794},{"$f":"+'INPUT DATA'!AC414*'INPUT DATA'!$F$13","v":-25411.394498222529},{"$f":"+'INPUT DATA'!AD414*'INPUT DATA'!$F$13","v":-30371.432423224836},{"$f":"+'INPUT DATA'!AE414*'INPUT DATA'!$F$13","v":-35634.300196247052},{"$f":"+'INPUT DATA'!AF414*'INPUT DATA'!$F$13","v":-36199.366826961334},{"$f":"+'INPUT DATA'!AG414*'INPUT DATA'!$F$13","v":-36764.614208733226},{"$f":"+'INPUT DATA'!AH414*'INPUT DATA'!$F$13","v":-37317.646768974206},{"$f":"+'INPUT DATA'!AI414*'INPUT DATA'!$F$13","v":-37911.857623551281},{"$f":"+'INPUT DATA'!AJ414*'INPUT DATA'!$F$13","v":-38703.079289452871},{"$f":"+'INPUT DATA'!AK414*'INPUT DATA'!$F$13","v":-39098.931916771791},{"$f":"+'INPUT DATA'!AL414*'INPUT DATA'!$F$13","v":-39609.929267455664},{"$f":"+'INPUT DATA'!AM414*'INPUT DATA'!$F$13","v":-39780.135154003387},{"$f":"+'INPUT DATA'!AN414*'INPUT DATA'!$F$13","v":-46975.090529421825},{"$f":"+'INPUT DATA'!AO414*'INPUT DATA'!$F$13","v":-46311.819629125319},{"$f":"+'INPUT DATA'!AP414*'INPUT DATA'!$F$13","v":-47006.496923562197},{"$f":"+'INPUT DATA'!AQ414*'INPUT DATA'!$F$13","v":-47711.594377415619},{"$f":"+'INPUT DATA'!AR414*'INPUT DATA'!$F$13","v":-48427.26829307685},{"$f":"+'INPUT DATA'!AS414*'INPUT DATA'!$F$13","v":-49153.677317472997},{"$f":"+'INPUT DATA'!AT414*'INPUT DATA'!$F$13","v":-49890.982477235091},{"$f":"+'INPUT DATA'!AU414*'INPUT DATA'!$F$13","v":-50639.347214393609},{"$f":"+'INPUT DATA'!AV414*'INPUT DATA'!$F$13","v":-51398.93742260951},{"$f":"+'INPUT DATA'!AW414*'INPUT DATA'!$F$13","v":-52169.921483948652},{"$f":"+'INPUT DATA'!AX414*'INPUT DATA'!$F$13","v":-52952.470306207877},{"$f":"+'INPUT DATA'!AY414*'INPUT DATA'!$F$13","v":-53746.757360800984},{"$f":"+'INPUT DATA'!AZ414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BA414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BB414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BC414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BD414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BE414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BF414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BG414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BH414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BI414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BJ414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BK414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BL414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BM414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BN414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BO414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BP414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BQ414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BR414*'INPUT DATA'!$F$13","v":0},{"$f":"+'INPUT DATA'!BS414*'INPUT DATA'!$F$13","v":0}]
[]
[]
[]
[]
[]
[null,null,"Future investments Cash Flows - Assuming Long-Term New Awards"]
[]
[null,null,{"$f":"+'INPUT DATA'!F14","v":1}]
[]
[null,null,"Future investments Cash Flows - [Long-Term New Awards]"]
[null,null,null,null,null,null,null,null,2025,{"$f":"+I392+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"+AM392+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,2025,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA115*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB115*$C$389","v":0}]
[null,null,{"$f":"+C393+1","v":2026},null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I116*$C$389","v":-131307.86038513944},{"$f":"+'Future Investments Valuation'!J116*$C$389","v":-131307.86038513944},{"$f":"+'Future Investments Valuation'!K116*$C$389","v":-52523.144154055779},{"$f":"+'Future Investments Valuation'!L116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N116*$C$389","v":329964.2258977085},{"$f":"+'Future Investments Valuation'!O116*$C$389","v":43626.773997241813},{"$f":"+'Future Investments Valuation'!P116*$C$389","v":44499.309477186645},{"$f":"+'Future Investments Valuation'!Q116*$C$389","v":45389.295666730381},{"$f":"+'Future Investments Valuation'!R116*$C$389","v":46297.081580064973},{"$f":"+'Future Investments Valuation'!S116*$C$389","v":47223.023211666281},{"$f":"+'Future Investments Valuation'!T116*$C$389","v":48167.48367589961},{"$f":"+'Future Investments Valuation'!U116*$C$389","v":49130.833349417611},{"$f":"+'Future Investments Valuation'!V116*$C$389","v":50113.450016405972},{"$f":"+'Future Investments Valuation'!W116*$C$389","v":51115.719016734096},{"$f":"+'Future Investments Valuation'!X116*$C$389","v":52138.033397068801},{"$f":"+'Future Investments Valuation'!Y116*$C$389","v":53180.794065010145},{"$f":"+'Future Investments Valuation'!Z116*$C$389","v":54244.409946310348},{"$f":"+'Future Investments Valuation'!AA116*$C$389","v":55329.298145236564},{"$f":"+'Future Investments Valuation'!AB116*$C$389","v":56435.884108141276},{"$f":"+'Future Investments Valuation'!AC116*$C$389","v":57564.601790304143},{"$f":"+'Future Investments Valuation'!AD116*$C$389","v":58715.893826110172},{"$f":"+'Future Investments Valuation'!AE116*$C$389","v":59890.211702632376},{"$f":"+'Future Investments Valuation'!AF116*$C$389","v":222295.94401109451},{"$f":"+'Future Investments Valuation'!AG116*$C$389","v":240337.70841375797},{"$f":"+'Future Investments Valuation'!AH116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA116*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB116*$C$389","v":0}]
[null,null,2027,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J117*$C$389","v":-40672.228825383609},{"$f":"+'Future Investments Valuation'!K117*$C$389","v":-40672.228825383609},{"$f":"+'Future Investments Valuation'!L117*$C$389","v":-16268.891530153442},{"$f":"+'Future Investments Valuation'!M117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O117*$C$389","v":102205.46173350789},{"$f":"+'Future Investments Valuation'!P117*$C$389","v":13513.266682776053},{"$f":"+'Future Investments Valuation'!Q117*$C$389","v":13783.532016431574},{"$f":"+'Future Investments Valuation'!R117*$C$389","v":14059.202656760206},{"$f":"+'Future Investments Valuation'!S117*$C$389","v":14340.386709895405},{"$f":"+'Future Investments Valuation'!T117*$C$389","v":14627.194444093315},{"$f":"+'Future Investments Valuation'!U117*$C$389","v":14919.738332975183},{"$f":"+'Future Investments Valuation'!V117*$C$389","v":15218.13309963469},{"$f":"+'Future Investments Valuation'!W117*$C$389","v":15522.495761627386},{"$f":"+'Future Investments Valuation'!X117*$C$389","v":15832.945676859936},{"$f":"+'Future Investments Valuation'!Y117*$C$389","v":16149.604590397139},{"$f":"+'Future Investments Valuation'!Z117*$C$389","v":16472.596682205072},{"$f":"+'Future Investments Valuation'!AA117*$C$389","v":16802.048615849177},{"$f":"+'Future Investments Valuation'!AB117*$C$389","v":17138.08958816616},{"$f":"+'Future Investments Valuation'!AC117*$C$389","v":17480.851379929478},{"$f":"+'Future Investments Valuation'!AD117*$C$389","v":17830.468407528082},{"$f":"+'Future Investments Valuation'!AE117*$C$389","v":18187.077775678626},{"$f":"+'Future Investments Valuation'!AF117*$C$389","v":18550.8193311922},{"$f":"+'Future Investments Valuation'!AG117*$C$389","v":68855.523768759303},{"$f":"+'Future Investments Valuation'!AH117*$C$389","v":74443.907952664842},{"$f":"+'Future Investments Valuation'!AI117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA117*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB117*$C$389","v":0}]
[null,null,2028,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K118*$C$389","v":-231403.42185822368},{"$f":"+'Future Investments Valuation'!L118*$C$389","v":-231403.42185822368},{"$f":"+'Future Investments Valuation'!M118*$C$389","v":-92561.368743289466},{"$f":"+'Future Investments Valuation'!N118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P118*$C$389","v":581494.89862657897},{"$f":"+'Future Investments Valuation'!Q118*$C$389","v":76883.324105551103},{"$f":"+'Future Investments Valuation'!R118*$C$389","v":78420.99058766212},{"$f":"+'Future Investments Valuation'!S118*$C$389","v":79989.41039941537},{"$f":"+'Future Investments Valuation'!T118*$C$389","v":81589.198607403654},{"$f":"+'Future Investments Valuation'!U118*$C$389","v":83220.982579551739},{"$f":"+'Future Investments Valuation'!V118*$C$389","v":84885.402231142769},{"$f":"+'Future Investments Valuation'!W118*$C$389","v":86583.110275765648},{"$f":"+'Future Investments Valuation'!X118*$C$389","v":88314.772481280976},{"$f":"+'Future Investments Valuation'!Y118*$C$389","v":90081.067930906604},{"$f":"+'Future Investments Valuation'!Z118*$C$389","v":91882.689289524773},{"$f":"+'Future Investments Valuation'!AA118*$C$389","v":93720.343075315206},{"$f":"+'Future Investments Valuation'!AB118*$C$389","v":95594.749936821521},{"$f":"+'Future Investments Valuation'!AC118*$C$389","v":97506.644935557968},{"$f":"+'Future Investments Valuation'!AD118*$C$389","v":99456.777834269087},{"$f":"+'Future Investments Valuation'!AE118*$C$389","v":101445.91339095455},{"$f":"+'Future Investments Valuation'!AF118*$C$389","v":103474.83165877355},{"$f":"+'Future Investments Valuation'!AG118*$C$389","v":105544.32829194902},{"$f":"+'Future Investments Valuation'!AH118*$C$389","v":391751.43025324185},{"$f":"+'Future Investments Valuation'!AI118*$C$389","v":423546.37388335454},{"$f":"+'Future Investments Valuation'!AJ118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA118*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB118*$C$389","v":0}]
[null,null,2029,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L119*$C$389","v":-118070.88807852317},{"$f":"+'Future Investments Valuation'!M119*$C$389","v":-118070.88807852317},{"$f":"+'Future Investments Valuation'!N119*$C$389","v":-47228.355231409267},{"$f":"+'Future Investments Valuation'!O119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q119*$C$389","v":296700.96726588666},{"$f":"+'Future Investments Valuation'!R119*$C$389","v":39228.816422313168},{"$f":"+'Future Investments Valuation'!S119*$C$389","v":40013.392750759434},{"$f":"+'Future Investments Valuation'!T119*$C$389","v":40813.660605774625},{"$f":"+'Future Investments Valuation'!U119*$C$389","v":41629.933817890102},{"$f":"+'Future Investments Valuation'!V119*$C$389","v":42462.532494247913},{"$f":"+'Future Investments Valuation'!W119*$C$389","v":43311.783144132874},{"$f":"+'Future Investments Valuation'!X119*$C$389","v":44178.018807015542},{"$f":"+'Future Investments Valuation'!Y119*$C$389","v":45061.57918315586},{"$f":"+'Future Investments Valuation'!Z119*$C$389","v":45962.810766818977},{"$f":"+'Future Investments Valuation'!AA119*$C$389","v":46882.066982155375},{"$f":"+'Future Investments Valuation'!AB119*$C$389","v":47819.708321798455},{"$f":"+'Future Investments Valuation'!AC119*$C$389","v":48776.102488234428},{"$f":"+'Future Investments Valuation'!AD119*$C$389","v":49751.624537999123},{"$f":"+'Future Investments Valuation'!AE119*$C$389","v":50746.657028759088},{"$f":"+'Future Investments Valuation'!AF119*$C$389","v":51761.590169334304},{"$f":"+'Future Investments Valuation'!AG119*$C$389","v":52796.821972720943},{"$f":"+'Future Investments Valuation'!AH119*$C$389","v":53852.758412175361},{"$f":"+'Future Investments Valuation'!AI119*$C$389","v":199886.58294072712},{"$f":"+'Future Investments Valuation'!AJ119*$C$389","v":216109.58085781941},{"$f":"+'Future Investments Valuation'!AK119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA119*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB119*$C$389","v":0}]
[null,null,2030,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M120*$C$389","v":-133486.21909120888},{"$f":"+'Future Investments Valuation'!N120*$C$389","v":-133486.21909120888},{"$f":"+'Future Investments Valuation'!O120*$C$389","v":-53394.487636483551},{"$f":"+'Future Investments Valuation'!P120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R120*$C$389","v":335438.23516164348},{"$f":"+'Future Investments Valuation'!S120*$C$389","v":44350.529320615969},{"$f":"+'Future Investments Valuation'!T120*$C$389","v":45237.539907028287},{"$f":"+'Future Investments Valuation'!U120*$C$389","v":46142.29070516886},{"$f":"+'Future Investments Valuation'!V120*$C$389","v":47065.136519272215},{"$f":"+'Future Investments Valuation'!W120*$C$389","v":48006.439249657669},{"$f":"+'Future Investments Valuation'!X120*$C$389","v":48966.568034650823},{"$f":"+'Future Investments Valuation'!Y120*$C$389","v":49945.899395343855},{"$f":"+'Future Investments Valuation'!Z120*$C$389","v":50944.817383250738},{"$f":"+'Future Investments Valuation'!AA120*$C$389","v":51963.713730915755},{"$f":"+'Future Investments Valuation'!AB120*$C$389","v":53002.988005534091},{"$f":"+'Future Investments Valuation'!AC120*$C$389","v":54063.04776564474},{"$f":"+'Future Investments Valuation'!AD120*$C$389","v":55144.308720957648},{"$f":"+'Future Investments Valuation'!AE120*$C$389","v":56247.194895376801},{"$f":"+'Future Investments Valuation'!AF120*$C$389","v":57372.138793284321},{"$f":"+'Future Investments Valuation'!AG120*$C$389","v":58519.581569150047},{"$f":"+'Future Investments Valuation'!AH120*$C$389","v":59689.973200532993},{"$f":"+'Future Investments Valuation'!AI120*$C$389","v":60883.772664543656},{"$f":"+'Future Investments Valuation'!AJ120*$C$389","v":225983.76820943394},{"$f":"+'Future Investments Valuation'!AK120*$C$389","v":244324.84016645188},{"$f":"+'Future Investments Valuation'!AL120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA120*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB120*$C$389","v":0}]
[null,null,2031,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N121*$C$389","v":-138192.75708931827},{"$f":"+'Future Investments Valuation'!O121*$C$389","v":-138192.75708931827},{"$f":"+'Future Investments Valuation'!P121*$C$389","v":-55277.102835727303},{"$f":"+'Future Investments Valuation'!Q121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S121*$C$389","v":347265.31971430645},{"$f":"+'Future Investments Valuation'!T121*$C$389","v":45914.267157411821},{"$f":"+'Future Investments Valuation'!U121*$C$389","v":46832.55250056005},{"$f":"+'Future Investments Valuation'!V121*$C$389","v":47769.203550571256},{"$f":"+'Future Investments Valuation'!W121*$C$389","v":48724.587621582665},{"$f":"+'Future Investments Valuation'!X121*$C$389","v":49699.079374014327},{"$f":"+'Future Investments Valuation'!Y121*$C$389","v":50693.060961494615},{"$f":"+'Future Investments Valuation'!Z121*$C$389","v":51706.922180724519},{"$f":"+'Future Investments Valuation'!AA121*$C$389","v":52741.060624339021},{"$f":"+'Future Investments Valuation'!AB121*$C$389","v":53795.8818368258},{"$f":"+'Future Investments Valuation'!AC121*$C$389","v":54871.799473562336},{"$f":"+'Future Investments Valuation'!AD121*$C$389","v":55969.235463033554},{"$f":"+'Future Investments Valuation'!AE121*$C$389","v":57088.620172294228},{"$f":"+'Future Investments Valuation'!AF121*$C$389","v":58230.392575740123},{"$f":"+'Future Investments Valuation'!AG121*$C$389","v":59395.000427254905},{"$f":"+'Future Investments Valuation'!AH121*$C$389","v":60582.900435800046},{"$f":"+'Future Investments Valuation'!AI121*$C$389","v":61794.558444515991},{"$f":"+'Future Investments Valuation'!AJ121*$C$389","v":63030.449613406308},{"$f":"+'Future Investments Valuation'!AK121*$C$389","v":233951.64084283967},{"$f":"+'Future Investments Valuation'!AL121*$C$389","v":252939.39342861061},{"$f":"+'Future Investments Valuation'!AM121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA121*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB121*$C$389","v":0}]
[null,null,2032,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O122*$C$389","v":-204579.06930014587},{"$f":"+'Future Investments Valuation'!P122*$C$389","v":-204579.06930014587},{"$f":"+'Future Investments Valuation'!Q122*$C$389","v":-81831.627720058343},{"$f":"+'Future Investments Valuation'!R122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T122*$C$389","v":514087.83936087898},{"$f":"+'Future Investments Valuation'!U122*$C$389","v":67970.986616834867},{"$f":"+'Future Investments Valuation'!V122*$C$389","v":69330.406349171564},{"$f":"+'Future Investments Valuation'!W122*$C$389","v":70717.014476155004},{"$f":"+'Future Investments Valuation'!X122*$C$389","v":72131.354765678072},{"$f":"+'Future Investments Valuation'!Y122*$C$389","v":73573.981860991655},{"$f":"+'Future Investments Valuation'!Z122*$C$389","v":75045.461498211487},{"$f":"+'Future Investments Valuation'!AA122*$C$389","v":76546.370728175738},{"$f":"+'Future Investments Valuation'!AB122*$C$389","v":78077.298142739266},{"$f":"+'Future Investments Valuation'!AC122*$C$389","v":79638.844105594049},{"$f":"+'Future Investments Valuation'!AD122*$C$389","v":81231.620987705959},{"$f":"+'Future Investments Valuation'!AE122*$C$389","v":82856.253407460026},{"$f":"+'Future Investments Valuation'!AF122*$C$389","v":84513.378475609235},{"$f":"+'Future Investments Valuation'!AG122*$C$389","v":86203.646045121437},{"$f":"+'Future Investments Valuation'!AH122*$C$389","v":87927.718966023836},{"$f":"+'Future Investments Valuation'!AI122*$C$389","v":89686.27334534438},{"$f":"+'Future Investments Valuation'!AJ122*$C$389","v":91479.998812251171},{"$f":"+'Future Investments Valuation'!AK122*$C$389","v":93309.598788496209},{"$f":"+'Future Investments Valuation'!AL122*$C$389","v":346339.48951416963},{"$f":"+'Future Investments Valuation'!AM122*$C$389","v":374448.75394969853},{"$f":"+'Future Investments Valuation'!AN122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA122*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB122*$C$389","v":0}]
[null,null,2033,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P123*$C$389","v":-136310.4945307936},{"$f":"+'Future Investments Valuation'!Q123*$C$389","v":-136310.4945307936},{"$f":"+'Future Investments Valuation'!R123*$C$389","v":-54524.197812317441},{"$f":"+'Future Investments Valuation'!S123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U123*$C$389","v":342535.37204599369},{"$f":"+'Future Investments Valuation'!V123*$C$389","v":45288.88918686712},{"$f":"+'Future Investments Valuation'!W123*$C$389","v":46194.666970604456},{"$f":"+'Future Investments Valuation'!X123*$C$389","v":47118.560310016546},{"$f":"+'Future Investments Valuation'!Y123*$C$389","v":48060.931516216864},{"$f":"+'Future Investments Valuation'!Z123*$C$389","v":49022.150146541208},{"$f":"+'Future Investments Valuation'!AA123*$C$389","v":50002.593149472035},{"$f":"+'Future Investments Valuation'!AB123*$C$389","v":51002.645012461486},{"$f":"+'Future Investments Valuation'!AC123*$C$389","v":52022.697912710726},{"$f":"+'Future Investments Valuation'!AD123*$C$389","v":53063.151870964946},{"$f":"+'Future Investments Valuation'!AE123*$C$389","v":54124.414908384264},{"$f":"+'Future Investments Valuation'!AF123*$C$389","v":55206.903206551913},{"$f":"+'Future Investments Valuation'!AG123*$C$389","v":56311.041270682959},{"$f":"+'Future Investments Valuation'!AH123*$C$389","v":57437.262096096623},{"$f":"+'Future Investments Valuation'!AI123*$C$389","v":58586.007338018542},{"$f":"+'Future Investments Valuation'!AJ123*$C$389","v":59757.727484778952},{"$f":"+'Future Investments Valuation'!AK123*$C$389","v":60952.882034474474},{"$f":"+'Future Investments Valuation'!AL123*$C$389","v":62171.939675163965},{"$f":"+'Future Investments Valuation'!AM123*$C$389","v":230765.088788022},{"$f":"+'Future Investments Valuation'!AN123*$C$389","v":249494.21757529944},{"$f":"+'Future Investments Valuation'!AO123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA123*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB123*$C$389","v":0}]
[null,null,2034,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q124*$C$389","v":-131857.877749148},{"$f":"+'Future Investments Valuation'!R124*$C$389","v":-131857.877749148},{"$f":"+'Future Investments Valuation'!S124*$C$389","v":-52743.151099659197},{"$f":"+'Future Investments Valuation'!T124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V124*$C$389","v":331346.36747866991},{"$f":"+'Future Investments Valuation'!W124*$C$389","v":43809.516166398927},{"$f":"+'Future Investments Valuation'!X124*$C$389","v":44685.706489726901},{"$f":"+'Future Investments Valuation'!Y124*$C$389","v":45579.420619521443},{"$f":"+'Future Investments Valuation'!Z124*$C$389","v":46491.009031911854},{"$f":"+'Future Investments Valuation'!AA124*$C$389","v":47420.829212550103},{"$f":"+'Future Investments Valuation'!AB124*$C$389","v":48369.245796801108},{"$f":"+'Future Investments Valuation'!AC124*$C$389","v":49336.63071273714},{"$f":"+'Future Investments Valuation'!AD124*$C$389","v":50323.363326991886},{"$f":"+'Future Investments Valuation'!AE124*$C$389","v":51329.830593531733},{"$f":"+'Future Investments Valuation'!AF124*$C$389","v":52356.427205402382},{"$f":"+'Future Investments Valuation'!AG124*$C$389","v":53403.5557495104},{"$f":"+'Future Investments Valuation'!AH124*$C$389","v":54471.626864500613},{"$f":"+'Future Investments Valuation'!AI124*$C$389","v":55561.059401790633},{"$f":"+'Future Investments Valuation'!AJ124*$C$389","v":56672.280589826427},{"$f":"+'Future Investments Valuation'!AK124*$C$389","v":57805.726201622994},{"$f":"+'Future Investments Valuation'!AL124*$C$389","v":58961.840725655398},{"$f":"+'Future Investments Valuation'!AM124*$C$389","v":60141.07754016851},{"$f":"+'Future Investments Valuation'!AN124*$C$389","v":223227.08879402032},{"$f":"+'Future Investments Valuation'!AO124*$C$389","v":241344.42585219513},{"$f":"+'Future Investments Valuation'!AP124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA124*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB124*$C$389","v":0}]
[null,null,2035,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R125*$C$389","v":-163617.92443853457},{"$f":"+'Future Investments Valuation'!S125*$C$389","v":-163617.92443853457},{"$f":"+'Future Investments Valuation'!T125*$C$389","v":-65447.169775413829},{"$f":"+'Future Investments Valuation'!U125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W125*$C$389","v":411156.35897194798},{"$f":"+'Future Investments Valuation'!X125*$C$389","v":54361.728158854239},{"$f":"+'Future Investments Valuation'!Y125*$C$389","v":55448.962722031327},{"$f":"+'Future Investments Valuation'!Z125*$C$389","v":56557.941976471957},{"$f":"+'Future Investments Valuation'!AA125*$C$389","v":57689.100816001373},{"$f":"+'Future Investments Valuation'!AB125*$C$389","v":58842.882832321411},{"$f":"+'Future Investments Valuation'!AC125*$C$389","v":60019.740488967844},{"$f":"+'Future Investments Valuation'!AD125*$C$389","v":61220.135298747213},{"$f":"+'Future Investments Valuation'!AE125*$C$389","v":62444.53800472217},{"$f":"+'Future Investments Valuation'!AF125*$C$389","v":63693.428764816614},{"$f":"+'Future Investments Valuation'!AG125*$C$389","v":64967.297340112971},{"$f":"+'Future Investments Valuation'!AH125*$C$389","v":66266.64328691519},{"$f":"+'Future Investments Valuation'!AI125*$C$389","v":67591.9761526535},{"$f":"+'Future Investments Valuation'!AJ125*$C$389","v":68943.815675706574},{"$f":"+'Future Investments Valuation'!AK125*$C$389","v":70322.691989220693},{"$f":"+'Future Investments Valuation'!AL125*$C$389","v":71729.145829005152},{"$f":"+'Future Investments Valuation'!AM125*$C$389","v":73163.728745585191},{"$f":"+'Future Investments Valuation'!AN125*$C$389","v":74627.003320496893},{"$f":"+'Future Investments Valuation'!AO125*$C$389","v":276994.84907848114},{"$f":"+'Future Investments Valuation'!AP125*$C$389","v":299476.03212505922},{"$f":"+'Future Investments Valuation'!AQ125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA125*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB125*$C$389","v":0}]
[null,null,2036,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S126*$C$389","v":-133638.92446180628},{"$f":"+'Future Investments Valuation'!T126*$C$389","v":-133638.92446180628},{"$f":"+'Future Investments Valuation'!U126*$C$389","v":-53455.569784722509},{"$f":"+'Future Investments Valuation'!V126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X126*$C$389","v":335821.96930559952},{"$f":"+'Future Investments Valuation'!Y126*$C$389","v":44401.265374586212},{"$f":"+'Future Investments Valuation'!Z126*$C$389","v":45289.290682077939},{"$f":"+'Future Investments Valuation'!AA126*$C$389","v":46195.076495719499},{"$f":"+'Future Investments Valuation'!AB126*$C$389","v":47118.978025633871},{"$f":"+'Future Investments Valuation'!AC126*$C$389","v":48061.357586146558},{"$f":"+'Future Investments Valuation'!AD126*$C$389","v":49022.584737869489},{"$f":"+'Future Investments Valuation'!AE126*$C$389","v":50003.03643262689},{"$f":"+'Future Investments Valuation'!AF126*$C$389","v":51003.097161279438},{"$f":"+'Future Investments Valuation'!AG126*$C$389","v":52023.15910450503},{"$f":"+'Future Investments Valuation'!AH126*$C$389","v":53063.622286595149},{"$f":"+'Future Investments Valuation'!AI126*$C$389","v":54124.894732327026},{"$f":"+'Future Investments Valuation'!AJ126*$C$389","v":55207.392626973568},{"$f":"+'Future Investments Valuation'!AK126*$C$389","v":56311.540479513045},{"$f":"+'Future Investments Valuation'!AL126*$C$389","v":57437.771289103286},{"$f":"+'Future Investments Valuation'!AM126*$C$389","v":58586.526714885396},{"$f":"+'Future Investments Valuation'!AN126*$C$389","v":59758.257249183051},{"$f":"+'Future Investments Valuation'!AO126*$C$389","v":60953.422394166708},{"$f":"+'Future Investments Valuation'!AP126*$C$389","v":226242.28879162105},{"$f":"+'Future Investments Valuation'!AQ126*$C$389","v":244604.34254143693},{"$f":"+'Future Investments Valuation'!AR126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA126*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB126*$C$389","v":0}]
[null,null,2037,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T127*$C$389","v":-150913.9057627799},{"$f":"+'Future Investments Valuation'!U127*$C$389","v":-150913.9057627799},{"$f":"+'Future Investments Valuation'!V127*$C$389","v":-60365.562305111962},{"$f":"+'Future Investments Valuation'!W127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y127*$C$389","v":379232.36237463664},{"$f":"+'Future Investments Valuation'!Z127*$C$389","v":50140.843361872103},{"$f":"+'Future Investments Valuation'!AA127*$C$389","v":51143.660229109541},{"$f":"+'Future Investments Valuation'!AB127*$C$389","v":52166.533433691737},{"$f":"+'Future Investments Valuation'!AC127*$C$389","v":53209.864102365551},{"$f":"+'Future Investments Valuation'!AD127*$C$389","v":54274.061384412867},{"$f":"+'Future Investments Valuation'!AE127*$C$389","v":55359.542612101133},{"$f":"+'Future Investments Valuation'!AF127*$C$389","v":56466.733464343168},{"$f":"+'Future Investments Valuation'!AG127*$C$389","v":57596.06813363004},{"$f":"+'Future Investments Valuation'!AH127*$C$389","v":58747.989496302645},{"$f":"+'Future Investments Valuation'!AI127*$C$389","v":59922.949286228715},{"$f":"+'Future Investments Valuation'!AJ127*$C$389","v":61121.40827195326},{"$f":"+'Future Investments Valuation'!AK127*$C$389","v":62343.836437392332},{"$f":"+'Future Investments Valuation'!AL127*$C$389","v":63590.71316614018},{"$f":"+'Future Investments Valuation'!AM127*$C$389","v":64862.527429462963},{"$f":"+'Future Investments Valuation'!AN127*$C$389","v":66159.777978052269},{"$f":"+'Future Investments Valuation'!AO127*$C$389","v":67482.973537613259},{"$f":"+'Future Investments Valuation'!AP127*$C$389","v":68832.633008365519},{"$f":"+'Future Investments Valuation'!AQ127*$C$389","v":255487.74496469676},{"$f":"+'Future Investments Valuation'!AR127*$C$389","v":276223.3896159135},{"$f":"+'Future Investments Valuation'!AS127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA127*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB127*$C$389","v":0}]
[null,null,2038,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U128*$C$389","v":-145630.52445249757},{"$f":"+'Future Investments Valuation'!V128*$C$389","v":-145630.52445249757},{"$f":"+'Future Investments Valuation'!W128*$C$389","v":-58252.20978099903},{"$f":"+'Future Investments Valuation'!X128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z128*$C$389","v":365955.72517213883},{"$f":"+'Future Investments Valuation'!AA128*$C$389","v":48385.45048829342},{"$f":"+'Future Investments Valuation'!AB128*$C$389","v":49353.159498059285},{"$f":"+'Future Investments Valuation'!AC128*$C$389","v":50340.222688020476},{"$f":"+'Future Investments Valuation'!AD128*$C$389","v":51347.027141780862},{"$f":"+'Future Investments Valuation'!AE128*$C$389","v":52373.967684616495},{"$f":"+'Future Investments Valuation'!AF128*$C$389","v":53421.447038308826},{"$f":"+'Future Investments Valuation'!AG128*$C$389","v":54489.875979075012},{"$f":"+'Future Investments Valuation'!AH128*$C$389","v":55579.673498656521},{"$f":"+'Future Investments Valuation'!AI128*$C$389","v":56691.266968629658},{"$f":"+'Future Investments Valuation'!AJ128*$C$389","v":57825.092308002269},{"$f":"+'Future Investments Valuation'!AK128*$C$389","v":58981.594154162281},{"$f":"+'Future Investments Valuation'!AL128*$C$389","v":60161.226037245535},{"$f":"+'Future Investments Valuation'!AM128*$C$389","v":61364.450557990451},{"$f":"+'Future Investments Valuation'!AN128*$C$389","v":62591.739569150239},{"$f":"+'Future Investments Valuation'!AO128*$C$389","v":63843.57436053329},{"$f":"+'Future Investments Valuation'!AP128*$C$389","v":65120.445847743897},{"$f":"+'Future Investments Valuation'!AQ128*$C$389","v":66422.854764698772},{"$f":"+'Future Investments Valuation'!AR128*$C$389","v":246543.31290636506},{"$f":"+'Future Investments Valuation'!AS128*$C$389","v":266553.01837488578},{"$f":"+'Future Investments Valuation'!AT128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA128*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB128*$C$389","v":0}]
[null,null,2039,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V129*$C$389","v":-144003.91324239044},{"$f":"+'Future Investments Valuation'!W129*$C$389","v":-144003.91324239044},{"$f":"+'Future Investments Valuation'!X129*$C$389","v":-57601.565296956171},{"$f":"+'Future Investments Valuation'!Y129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA129*$C$389","v":361868.20514702174},{"$f":"+'Future Investments Valuation'!AB129*$C$389","v":47845.012166957742},{"$f":"+'Future Investments Valuation'!AC129*$C$389","v":48801.912410296893},{"$f":"+'Future Investments Valuation'!AD129*$C$389","v":49777.950658502836},{"$f":"+'Future Investments Valuation'!AE129*$C$389","v":50773.509671672873},{"$f":"+'Future Investments Valuation'!AF129*$C$389","v":51788.979865106339},{"$f":"+'Future Investments Valuation'!AG129*$C$389","v":52824.759462408467},{"$f":"+'Future Investments Valuation'!AH129*$C$389","v":53881.254651656651},{"$f":"+'Future Investments Valuation'!AI129*$C$389","v":54958.879744689795},{"$f":"+'Future Investments Valuation'!AJ129*$C$389","v":56058.057339583596},{"$f":"+'Future Investments Valuation'!AK129*$C$389","v":57179.218486375285},{"$f":"+'Future Investments Valuation'!AL129*$C$389","v":58322.80285610276},{"$f":"+'Future Investments Valuation'!AM129*$C$389","v":59489.258913224818},{"$f":"+'Future Investments Valuation'!AN129*$C$389","v":60679.044091489319},{"$f":"+'Future Investments Valuation'!AO129*$C$389","v":61892.624973319085},{"$f":"+'Future Investments Valuation'!AP129*$C$389","v":63130.477472785518},{"$f":"+'Future Investments Valuation'!AQ129*$C$389","v":64393.087022241161},{"$f":"+'Future Investments Valuation'!AR129*$C$389","v":65680.948762685992},{"$f":"+'Future Investments Valuation'!AS129*$C$389","v":243789.56249546644},{"$f":"+'Future Investments Valuation'!AT129*$C$389","v":263575.77078612283},{"$f":"+'Future Investments Valuation'!AU129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA129*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB129*$C$389","v":0}]
[null,null,2040,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W130*$C$389","v":-147743.87697661054},{"$f":"+'Future Investments Valuation'!X130*$C$389","v":-147743.87697661054},{"$f":"+'Future Investments Valuation'!Y130*$C$389","v":-59097.550790644214},{"$f":"+'Future Investments Valuation'!Z130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB130*$C$389","v":371266.38005313801},{"$f":"+'Future Investments Valuation'!AC130*$C$389","v":49087.607637724897},{"$f":"+'Future Investments Valuation'!AD130*$C$389","v":50069.359790479401},{"$f":"+'Future Investments Valuation'!AE130*$C$389","v":51070.746986288985},{"$f":"+'Future Investments Valuation'!AF130*$C$389","v":52092.161926014749},{"$f":"+'Future Investments Valuation'!AG130*$C$389","v":53134.005164535054},{"$f":"+'Future Investments Valuation'!AH130*$C$389","v":54196.685267825756},{"$f":"+'Future Investments Valuation'!AI130*$C$389","v":55280.618973182281},{"$f":"+'Future Investments Valuation'!AJ130*$C$389","v":56386.23135264594},{"$f":"+'Future Investments Valuation'!AK130*$C$389","v":57513.955979698861},{"$f":"+'Future Investments Valuation'!AL130*$C$389","v":58664.235099292862},{"$f":"+'Future Investments Valuation'!AM130*$C$389","v":59837.519801278686},{"$f":"+'Future Investments Valuation'!AN130*$C$389","v":61034.270197304264},{"$f":"+'Future Investments Valuation'!AO130*$C$389","v":62254.955601250353},{"$f":"+'Future Investments Valuation'!AP130*$C$389","v":63500.054713275342},{"$f":"+'Future Investments Valuation'!AQ130*$C$389","v":64770.055807540892},{"$f":"+'Future Investments Valuation'!AR130*$C$389","v":66065.456923691643},{"$f":"+'Future Investments Valuation'!AS130*$C$389","v":67386.76606216548},{"$f":"+'Future Investments Valuation'!AT130*$C$389","v":250121.08572969778},{"$f":"+'Future Investments Valuation'!AU130*$C$389","v":270421.16687129694},{"$f":"+'Future Investments Valuation'!AV130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA130*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB130*$C$389","v":0}]
[null,null,2041,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X131*$C$389","v":-144654.55772643333},{"$f":"+'Future Investments Valuation'!Y131*$C$389","v":-144654.55772643333},{"$f":"+'Future Investments Valuation'!Z131*$C$389","v":-57861.823090573329},{"$f":"+'Future Investments Valuation'!AA131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC131*$C$389","v":363503.21315706865},{"$f":"+'Future Investments Valuation'!AD131*$C$389","v":48061.18749549202},{"$f":"+'Future Investments Valuation'!AE131*$C$389","v":49022.411245401861},{"$f":"+'Future Investments Valuation'!AF131*$C$389","v":50002.859470309901},{"$f":"+'Future Investments Valuation'!AG131*$C$389","v":51002.91665971608},{"$f":"+'Future Investments Valuation'!AH131*$C$389","v":52022.974992910407},{"$f":"+'Future Investments Valuation'!AI131*$C$389","v":53063.434492768625},{"$f":"+'Future Investments Valuation'!AJ131*$C$389","v":54124.703182624005},{"$f":"+'Future Investments Valuation'!AK131*$C$389","v":55207.197246276497},{"$f":"+'Future Investments Valuation'!AL131*$C$389","v":56311.341191202031},{"$f":"+'Future Investments Valuation'!AM131*$C$389","v":57437.568015026089},{"$f":"+'Future Investments Valuation'!AN131*$C$389","v":58586.31937532658},{"$f":"+'Future Investments Valuation'!AO131*$C$389","v":59758.045762833121},{"$f":"+'Future Investments Valuation'!AP131*$C$389","v":60953.20667808978},{"$f":"+'Future Investments Valuation'!AQ131*$C$389","v":62172.270811651564},{"$f":"+'Future Investments Valuation'!AR131*$C$389","v":63415.716227884637},{"$f":"+'Future Investments Valuation'!AS131*$C$389","v":64684.030552442266},{"$f":"+'Future Investments Valuation'!AT131*$C$389","v":65977.711163491113},{"$f":"+'Future Investments Valuation'!AU131*$C$389","v":244891.06265982593},{"$f":"+'Future Investments Valuation'!AV131*$C$389","v":264766.66982162808},{"$f":"+'Future Investments Valuation'!AW131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA131*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB131*$C$389","v":0}]
[null,null,2042,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y132*$C$389","v":-146247.89148292248},{"$f":"+'Future Investments Valuation'!Z132*$C$389","v":-146247.89148292248},{"$f":"+'Future Investments Valuation'!AA132*$C$389","v":-58499.156593168991},{"$f":"+'Future Investments Valuation'!AB132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD132*$C$389","v":367507.11009069148},{"$f":"+'Future Investments Valuation'!AE132*$C$389","v":48590.569449418028},{"$f":"+'Future Investments Valuation'!AF132*$C$389","v":49562.380838406389},{"$f":"+'Future Investments Valuation'!AG132*$C$389","v":50553.628455174519},{"$f":"+'Future Investments Valuation'!AH132*$C$389","v":51564.701024277994},{"$f":"+'Future Investments Valuation'!AI132*$C$389","v":52595.995044763564},{"$f":"+'Future Investments Valuation'!AJ132*$C$389","v":53647.914945658835},{"$f":"+'Future Investments Valuation'!AK132*$C$389","v":54720.873244572023},{"$f":"+'Future Investments Valuation'!AL132*$C$389","v":55815.290709463472},{"$f":"+'Future Investments Valuation'!AM132*$C$389","v":56931.596523652748},{"$f":"+'Future Investments Valuation'!AN132*$C$389","v":58070.228454125827},{"$f":"+'Future Investments Valuation'!AO132*$C$389","v":59231.633023208306},{"$f":"+'Future Investments Valuation'!AP132*$C$389","v":60416.265683672478},{"$f":"+'Future Investments Valuation'!AQ132*$C$389","v":61624.590997345935},{"$f":"+'Future Investments Valuation'!AR132*$C$389","v":62857.08281729283},{"$f":"+'Future Investments Valuation'!AS132*$C$389","v":64114.224473638737},{"$f":"+'Future Investments Valuation'!AT132*$C$389","v":65396.508963111446},{"$f":"+'Future Investments Valuation'!AU132*$C$389","v":66704.439142373682},{"$f":"+'Future Investments Valuation'!AV132*$C$389","v":247588.47643600521},{"$f":"+'Future Investments Valuation'!AW132*$C$389","v":267683.00843722728},{"$f":"+'Future Investments Valuation'!AX132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA132*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB132*$C$389","v":0}]
[null,null,2043,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z133*$C$389","v":-145890.28542650418},{"$f":"+'Future Investments Valuation'!AA133*$C$389","v":-145890.28542650418},{"$f":"+'Future Investments Valuation'!AB133*$C$389","v":-58356.114170601679},{"$f":"+'Future Investments Valuation'!AC133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE133*$C$389","v":366608.47991549637},{"$f":"+'Future Investments Valuation'!AF133*$C$389","v":48471.75555238517},{"$f":"+'Future Investments Valuation'!AG133*$C$389","v":49441.19066343287},{"$f":"+'Future Investments Valuation'!AH133*$C$389","v":50430.01447670153},{"$f":"+'Future Investments Valuation'!AI133*$C$389","v":51438.614766235543},{"$f":"+'Future Investments Valuation'!AJ133*$C$389","v":52467.387061560265},{"$f":"+'Future Investments Valuation'!AK133*$C$389","v":53516.73480279147},{"$f":"+'Future Investments Valuation'!AL133*$C$389","v":54587.069498847311},{"$f":"+'Future Investments Valuation'!AM133*$C$389","v":55678.810888824271},{"$f":"+'Future Investments Valuation'!AN133*$C$389","v":56792.387106600756},{"$f":"+'Future Investments Valuation'!AO133*$C$389","v":57928.234848732798},{"$f":"+'Future Investments Valuation'!AP133*$C$389","v":59086.799545707414},{"$f":"+'Future Investments Valuation'!AQ133*$C$389","v":60268.535536621574},{"$f":"+'Future Investments Valuation'!AR133*$C$389","v":61473.906247354011},{"$f":"+'Future Investments Valuation'!AS133*$C$389","v":62703.384372301072},{"$f":"+'Future Investments Valuation'!AT133*$C$389","v":63957.452059747135},{"$f":"+'Future Investments Valuation'!AU133*$C$389","v":65236.601100942018},{"$f":"+'Future Investments Valuation'!AV133*$C$389","v":66541.333122960859},{"$f":"+'Future Investments Valuation'!AW133*$C$389","v":246983.07188777465},{"$f":"+'Future Investments Valuation'!AX133*$C$389","v":267028.46864149562},{"$f":"+'Future Investments Valuation'!AY133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA133*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB133*$C$389","v":0}]
[null,null,2044,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA134*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AB134*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AC134*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AD134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF134*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AG134*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AH134*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AI134*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AJ134*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AK134*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AL134*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AM134*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AN134*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AO134*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AP134*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AQ134*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AR134*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AS134*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!AT134*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!AU134*$C$389","v":63932.557659254897},{"$f":"+'Future Investments Valuation'!AV134*$C$389","v":65211.208812439931},{"$f":"+'Future Investments Valuation'!AW134*$C$389","v":66515.432988688728},{"$f":"+'Future Investments Valuation'!AX134*$C$389","v":246886.93773439041},{"$f":"+'Future Investments Valuation'!AY134*$C$389","v":266924.53214266541},{"$f":"+'Future Investments Valuation'!AZ134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA134*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB134*$C$389","v":0}]
[null,null,2045,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB135*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AC135*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AD135*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AE135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG135*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AH135*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AI135*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AJ135*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AK135*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AL135*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AM135*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AN135*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AO135*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AP135*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AQ135*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AR135*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AS135*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AT135*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!AU135*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!AV135*$C$389","v":63932.557659254897},{"$f":"+'Future Investments Valuation'!AW135*$C$389","v":65211.208812439931},{"$f":"+'Future Investments Valuation'!AX135*$C$389","v":66515.432988688728},{"$f":"+'Future Investments Valuation'!AY135*$C$389","v":246886.93773439041},{"$f":"+'Future Investments Valuation'!AZ135*$C$389","v":266924.53214266541},{"$f":"+'Future Investments Valuation'!BA135*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB135*$C$389","v":0}]
[null,null,2046,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC136*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AD136*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AE136*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AF136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG136*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH136*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AI136*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AJ136*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AK136*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AL136*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AM136*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AN136*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AO136*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AP136*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AQ136*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AR136*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AS136*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AT136*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AU136*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!AV136*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!AW136*$C$389","v":63932.557659254897},{"$f":"+'Future Investments Valuation'!AX136*$C$389","v":65211.208812439931},{"$f":"+'Future Investments Valuation'!AY136*$C$389","v":66515.432988688728},{"$f":"+'Future Investments Valuation'!AZ136*$C$389","v":246886.93773439041},{"$f":"+'Future Investments Valuation'!BA136*$C$389","v":266924.53214266541},{"$f":"+'Future Investments Valuation'!BB136*$C$389","v":0}]
[null,null,2047,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD137*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AE137*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AF137*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AG137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH137*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI137*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AJ137*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AK137*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AL137*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AM137*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AN137*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AO137*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AP137*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AQ137*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AR137*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AS137*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AT137*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AU137*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AV137*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!AW137*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!AX137*$C$389","v":63932.557659254897},{"$f":"+'Future Investments Valuation'!AY137*$C$389","v":65211.208812439931},{"$f":"+'Future Investments Valuation'!AZ137*$C$389","v":66515.432988688728},{"$f":"+'Future Investments Valuation'!BA137*$C$389","v":246886.93773439041},{"$f":"+'Future Investments Valuation'!BB137*$C$389","v":266924.53214266541}]
[null,null,2048,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE138*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AF138*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AG138*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AH138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI138*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ138*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AK138*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AL138*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AM138*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AN138*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AO138*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AP138*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AQ138*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AR138*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AS138*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AT138*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AU138*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AV138*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AW138*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!AX138*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!AY138*$C$389","v":63932.557659254897},{"$f":"+'Future Investments Valuation'!AZ138*$C$389","v":65211.208812439931},{"$f":"+'Future Investments Valuation'!BA138*$C$389","v":66515.432988688728},{"$f":"+'Future Investments Valuation'!BB138*$C$389","v":246886.93773439041}]
[null,null,2049,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF139*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AG139*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AH139*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AI139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ139*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK139*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AL139*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AM139*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AN139*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AO139*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AP139*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AQ139*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AR139*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AS139*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AT139*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AU139*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AV139*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AW139*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AX139*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!AY139*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!AZ139*$C$389","v":63932.557659254897},{"$f":"+'Future Investments Valuation'!BA139*$C$389","v":65211.208812439931},{"$f":"+'Future Investments Valuation'!BB139*$C$389","v":66515.432988688728}]
[null,null,2050,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG140*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AH140*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AI140*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AJ140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK140*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL140*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AM140*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AN140*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AO140*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AP140*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AQ140*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AR140*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AS140*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AT140*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AU140*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AV140*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AW140*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AX140*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AY140*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!AZ140*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!BA140*$C$389","v":63932.557659254897},{"$f":"+'Future Investments Valuation'!BB140*$C$389","v":65211.208812439931}]
[null,null,2051,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH141*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AI141*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AJ141*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AK141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL141*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM141*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AN141*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AO141*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AP141*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AQ141*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AR141*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AS141*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AT141*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AU141*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AV141*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AW141*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AX141*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AY141*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!AZ141*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!BA141*$C$389","v":62678.978097308674},{"$f":"+'Future Investments Valuation'!BB141*$C$389","v":63932.557659254897}]
[null,null,2052,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI142*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AJ142*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AK142*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AL142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM142*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN142*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AO142*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AP142*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AQ142*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AR142*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AS142*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AT142*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AU142*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AV142*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AW142*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AX142*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AY142*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!AZ142*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!BA142*$C$389","v":61449.97852677323},{"$f":"+'Future Investments Valuation'!BB142*$C$389","v":62678.978097308674}]
[null,null,2053,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ143*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AK143*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AL143*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AM143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN143*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO143*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AP143*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AQ143*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AR143*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AS143*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AT143*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AU143*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AV143*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AW143*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AX143*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AY143*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!AZ143*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!BA143*$C$389","v":60245.076987032575},{"$f":"+'Future Investments Valuation'!BB143*$C$389","v":61449.97852677323}]
[null,null,2054,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK144*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AL144*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AM144*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AN144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO144*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP144*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AQ144*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AR144*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AS144*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AT144*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AU144*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AV144*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AW144*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AX144*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AY144*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!AZ144*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!BA144*$C$389","v":59063.800967678988},{"$f":"+'Future Investments Valuation'!BB144*$C$389","v":60245.076987032575}]
[null,null,2055,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL145*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AM145*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AN145*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AO145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP145*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ145*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AR145*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AS145*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AT145*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AU145*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AV145*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AW145*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AX145*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AY145*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!AZ145*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!BA145*$C$389","v":57905.687223214729},{"$f":"+'Future Investments Valuation'!BB145*$C$389","v":59063.800967678988}]
[null,null,2056,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM146*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AN146*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AO146*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AP146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ146*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR146*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AS146*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AT146*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AU146*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AV146*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AW146*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AX146*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AY146*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!AZ146*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!BA146*$C$389","v":56770.281591386964},{"$f":"+'Future Investments Valuation'!BB146*$C$389","v":57905.687223214729}]
[null,null,2057,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN147*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AO147*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AP147*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AQ147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR147*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS147*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AT147*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AU147*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AV147*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AW147*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AX147*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AY147*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!AZ147*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!BA147*$C$389","v":55657.138815085258},{"$f":"+'Future Investments Valuation'!BB147*$C$389","v":56770.281591386964}]
[null,null,{"$f":"+C425+1","v":2058},null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO148*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AP148*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AQ148*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AR148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS148*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT148*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AU148*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AV148*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AW148*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AX148*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AY148*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!AZ148*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!BA148*$C$389","v":54565.822367730638},{"$f":"+'Future Investments Valuation'!BB148*$C$389","v":55657.138815085258}]
[null,null,2059,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP149*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AQ149*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AR149*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AS149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT149*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU149*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AV149*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AW149*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AX149*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AY149*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!AZ149*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!BA149*$C$389","v":53495.90428208885},{"$f":"+'Future Investments Valuation'!BB149*$C$389","v":54565.822367730638}]
[null,null,2060,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ150*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AR150*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AS150*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AT150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU150*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV150*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AW150*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AX150*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AY150*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!AZ150*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!BA150*$C$389","v":52446.96498244004},{"$f":"+'Future Investments Valuation'!BB150*$C$389","v":53495.90428208885}]
[null,null,2061,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR151*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AS151*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AT151*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AU151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV151*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW151*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AX151*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AY151*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!AZ151*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!BA151*$C$389","v":51418.593120039252},{"$f":"+'Future Investments Valuation'!BB151*$C$389","v":52446.96498244004}]
[null,null,2062,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS152*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AT152*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AU152*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AV152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW152*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX152*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AY152*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!AZ152*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!BA152*$C$389","v":50410.385411803203},{"$f":"+'Future Investments Valuation'!BB152*$C$389","v":51418.593120039252}]
[null,null,2063,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT153*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AU153*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AV153*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AW153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX153*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY153*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!AZ153*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!BA153*$C$389","v":49421.946482159998},{"$f":"+'Future Investments Valuation'!BB153*$C$389","v":50410.385411803203}]
[null,null,2064,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU154*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AV154*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AW154*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AX154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY154*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ154*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!BA154*$C$389","v":48452.888707999999},{"$f":"+'Future Investments Valuation'!BB154*$C$389","v":49421.946482159998}]
[null,null,2065,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV155*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AW155*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AX155*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AY155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ155*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA155*$C$389","v":366465.78351298271},{"$f":"+'Future Investments Valuation'!BB155*$C$389","v":48452.888707999999}]
[null,null,2066,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW156*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AX156*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AY156*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!AZ156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA156*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB156*$C$389","v":366465.78351298271}]
[null,null,2067,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX157*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AY157*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AZ157*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!BA157*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB157*$C$389","v":0}]
[null,null,2068,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX158*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY158*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!AZ158*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!BA158*$C$389","v":-58333.399999999994},{"$f":"+'Future Investments Valuation'!BB158*$C$389","v":0}]
[null,null,2069,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY159*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ159*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!BA159*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!BB159*$C$389","v":-58333.399999999994}]
[null,null,2070,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ160*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA160*$C$389","v":-145833.5},{"$f":"+'Future Investments Valuation'!BB160*$C$389","v":-145833.5}]
[null,null,2071,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!H161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!I161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!J161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!K161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!L161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!M161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!N161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!O161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!P161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Q161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!R161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!S161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!T161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!U161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!V161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!W161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!X161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Y161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!Z161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AA161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AB161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AC161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AD161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AE161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AF161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AG161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AH161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AI161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AJ161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AK161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AL161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AM161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AN161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AO161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AP161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AQ161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AR161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AS161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AT161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AU161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AV161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AW161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AX161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AY161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!AZ161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BA161*$C$389","v":0},{"$f":"+'Future Investments Valuation'!BB161*$C$389","v":-145833.5}]
[null,null,"Long-term equity distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!BC162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BD162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BE162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BF162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BG162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BH162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BI162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BJ162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BK162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BL162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BM162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BN162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BO162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BP162*$C$389","v":1849919.9004131642},{"$f":"+'Future Investments Valuation'!BQ162*$C$389","v":15352984.902935574}]
[null,null,"Long-term equity contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Future Investments Valuation'!BC163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BD163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BE163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BF163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BG163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BH163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BI163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BJ163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BK163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BL163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BM163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BN163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BO163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BP163*$C$389","v":-350000.4},{"$f":"+'Future Investments Valuation'!BQ163*$C$389","v":-2904747.8520671483}]
[null,null,"Total Cash Flows",null,null,null,null,null,{"$f":"+SUM(I393:I441)","v":0},-131307.86038513944,-171980.08921052306,-324598.79483766307,-365743.2014669003,-344118.47591302154,11056.894485772093,-250334.07829519798,243340.80811987494,82757.119054599752,163444.32640844394,223182.06210665885,440437.18375849025,342382.6899483921,383479.52092598338,515141.69165460684,503248.73680076556,601408.93059429247,649716.66811805987,706466.87542048155,777806.32258848962,834284.73863486596,902765.46157353674,968162.57587741641,1196730.6530209361,1332318.3806924801,1450251.355866021,1620363.8622947198,1444985.0055672098,1485058.4930713128,1579144.3255195161,1589384.7967350644,1463355.3613933788,1500790.04870605,1513769.2003632516,1485818.2799108443,1508579.6879528307,1497000.8393093161,1499477.3597778953,1501634.6585094184,1498489.0769280139,1500774.1108611105,1500023.4369119946,1499919.5004131643,1499919.5004131643,{"$f":"+SUM(BB393:BB441)","v":1499919.5004131643},{"$f":"+SUM(BC393:BC441)","v":1499919.5004131643},1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,12448237.050868426]

{"sheet":"Future Investments Valuation","index":5,"n_rows":164,"n_cols":69,"rows_kept":164,"cut":false,"hidden":false,"merged":[[9,11,10,11],[11,2,11,3],[21,2,21,3],[36,2,36,3],[6,7,6,8],[61,2,61,3],[86,2,86,3],[5,2,5,3],[9,9,10,9],[9,10,10,10]]}
[]
[]
[]
[null,null,"Future Investments - Integrated approach to maximize value creation"]
[]
[null,null,"Investment [000' EUR]"]
[null,null,"Total Investment",{"$f":"+D43","v":600000},null,null,null,"Stage",null,"EqV (€m)","Multiple","Increase (€m)"]
[null,null,"Equity",{"$f":"+D44","v":120000},null,null,null,null,"Bidding",{"$f":"+D38/1000","v":119.97116600442253}]
[null,null,"Debt - Pre refinancing",{"$f":"+D45","v":480000},null,null,null,null,"Financial Close",{"$f":"+D63/1000","v":168.40412752118289},{"$f":"+J9/J8","v":1.4037050162117701},{"$f":"+J9-J8","v":48.432961516760358}]
[null,null,"Leverage",{"$f":"+D9/SUM(D8:D9)","v":0.8},null,null,null,"Asset Management","Comissioning",{"$f":"+$D$88/1000","v":337.34889036438977},{"$f":"+(J10-L9)/J8","v":2.4082113933691285},{"$f":"+J10-J9","v":168.94476284320689}]
[null,null,null,null,null,null,null,null,"Refinancing"]
[null,null,"Operating Free cash flow [000' EUR]"]
[null,null,"Operating FCF",55900,null,null,null,null,null,"Initial Eq",null,"Return o Value"]
[null,null,"Optimized Operating FCF",62820,null,null,null,null,"Optimized",{"$f":"(+J8)","v":119.97116600442253},{"$f":"L14/J14","v":2.8119164095808986},{"$f":"+J10","v":337.34889036438977}]
[null,null,"FCF Growth",0.02]
[null,null,null,null,null,null,null,null,"Rotation"]
[null,null,"Debt","Pre - Refinancing","Post- Refinancing"]
[null,null,"All in cost",7.0000000000000007E-2,5.7500000000000002E-2]
[null,null,"DSCR",1.5,1.35]
[null,null,"New debt  [000' EUR]",0,109358.60122890693]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stage"]
[null,"A","Valuation at Bidding"]
[]
[null,null,"Valuation"]
[null,null,"EqV",{"$f":"+NPV(11%,I51:AG51)+$D$8","v":119971.16600442253}]
[]
[]
[null,null,"Simplified Projections - Future Project"]
[null,null,"Year",null,null,null,null,null,-5,-4,-3,-2,-1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Investment",{"$f":"+SUM(I43:AG43)","v":600000},null,null,null,null,50000,50000,100000,200000,200000]
[null,null,"Equity",120000,null,null,null,null,50000,50000,20000,0,0]
[null,null,"Debt",{"$f":"+SUM(I45:AG45)","v":480000},null,null,null,null,0,0,80000,200000,200000,0]
[null,null,"Operating FCF",null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$13","v":55900},{"$f":"+N46*(1+$D$15)","v":57018},{"$f":"+O46*(1+$D15)","v":58158.36},59321.527200000004,60507.957744000007,61718.116898880005,62952.479236857609,64211.528821594766,65495.759398026661,66805.674585987203,68141.788077706951,69504.623839261098,70894.716316046324,72312.610642367246,73758.862855214596,75234.040112318893,76738.720914565274,78273.495332856575,79838.965239513709,81435.744544303991]
[null,null,"FCSD",null,null,null,null,null,null,null,null,null,null,{"$f":"+N46/$D$19","v":37266.666666666664},38012,38772.239999999998,39547.684800000003,40338.638496000007,41145.411265920004,41968.319491238406,42807.685881063175,43663.839598684441,44537.116390658135,45427.858718471303,46336.415892840734,47263.144210697552,48208.407094911498,49172.575236809731,50156.026741545931,51159.147276376847,52182.330221904384,53225.97682634247,54290.496362869329]
[null,null,"Interest",null,null,null,null,null,null,null,null,null,null,{"$f":"-M53*$D$18","v":-33600},-33600,-33291.160000000003,-32907.484400000001,-32442.670372,-31889.952603319998,-31242.070496937999,-30491.233067336969,-29629.081370376134,-28646.648294394552,-27534.315527656101,-26281.767504299038,-24877.942117101116,-23310.977970549364,-21568.157931844016,-19635.848720496415,-17499.43625902295,-15143.256487808176,-12550.521326421444,-9703.2394414269711]
[null,null,"Principal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O47:O48)<N53,-SUM(O47:O48),-N53)","v":-4412},-5481.0799999999945,-6640.2004000000015,-7895.9681240000064,-9255.4586626000055,-10726.248994300408,-12316.452813726206,-14034.758228308307,-15890.468096263583,-17893.543190815202,-20054.648388541696,-22385.202093596436,-24897.429124362134,-27604.417304965715,-30520.178021049516,-33659.711017353897,-37039.073734096208,-40675.455499921023,-44587.256921442357]
[null,null,"Cash + DSRA",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N47:N48)<N53,-SUM(N47:N48),-N53)","v":-3666.6666666666642},{"$f":"IF(SUM($N55:O$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:P$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:Q$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:R$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:S$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:T$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:U$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:V$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:W$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:X$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:Y$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:Z$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:AA$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:AB$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:AC$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:AD$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:AE$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:AF$55)=1,-$N$50,0)","v":0},{"$f":"IF(SUM($N55:AG$55)=1,-$N$50,0)","v":0}]
[null,null,"CF Equity",null,null,null,null,null,{"$f":"-I44","v":-50000},{"$f":"-J44","v":-50000},{"$f":"-K44","v":-20000},{"$f":"-L44","v":0},{"$f":"-M44","v":0},{"$f":"N45+N46+N48+N49+N50","v":18633.333333333336},19006,19386.120000000003,19773.842400000001,20169.319248,20572.705632960002,20984.159745619203,21403.842940531587,21831.919799342224,22268.558195329068,22713.929359235648,23168.207946420363,23631.572105348769,24104.203547455749,24586.287618404862,25078.013370772958,25579.573638188427,26091.165110952192,26612.988413171246,27145.248181434668]
[null,null,"DSCR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(-O46/SUM(O48:O49),0)","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5000000000000002,1.5]
[null,null,"Outstanding Debt",null,null,null,null,null,{"$f":"I45+I49","v":0},0,80000,{"$f":"L45+L49+K53","v":280000},480000,480000,475588,470106.92,463466.71959999995,455570.75147599995,446315.29281339992,435589.04381909949,423272.59100537328,409237.83277706499,393347.3646808014,375453.82148998621,355399.1731014445,333013.97100784804,308116.54188348592,280512.12457852019,249991.94655747068,216332.23554011679,179293.16180602059,138617.70630609957,94030.449384657215]
[]
[null,null,"Debt repayment flag",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ROUND(N53,2)=0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Stage"]
[null,"B","Valuation at Financial Closing"]
[]
[null,null,"Valuation"]
[null,null,"EqV",{"$f":"+NPV(10%,K76:AG76)+$D$8+SUM(I76:J76)","v":168404.12752118288}]
[]
[]
[null,null,"Simplified Projections - Future Project"]
[null,null,"Year",null,null,null,null,null,-5,-4,-3,-2,-1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Investment",{"$f":"+SUM(I68:AG68)","v":600000},null,null,null,null,50000,50000,100000,200000,200000]
[null,null,"Equity",120000,null,null,null,null,50000,50000,20000,0,0]
[null,null,"Debt",{"$f":"+SUM(I70:AG70)","v":480000},null,null,null,null,0,0,80000,200000,200000,0]
[null,null,"Operating FCF",null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$14","v":62820},{"$f":"+N71*(1+$D$15)","v":64076.4},65357.928,66665.086559999996,67998.388291199997,69358.356057023993,70745.523178164469,72160.433641727766,73603.642314562327,75075.715160853579,76577.229464070653,78108.77405335207,79670.949534419109,81264.368525107493,82889.655895609641,84547.449013521837,86238.39799379227,87963.165953668111,89722.429272741472,91516.877858196298]
[null,null,"FCSD",null,null,null,null,null,null,null,null,null,null,{"$f":"+N71/$D$19","v":41880},42717.599999999999,43571.951999999997,44443.391039999995,45332.258860800001,46238.904038015993,47163.682118776313,48106.955761151847,49069.094876374882,50050.476773902388,51051.486309380438,52072.516035568049,53113.966356279409,54176.245683404995,55259.770597073097,56364.966009014555,57492.265329194845,58642.110635778743,59814.952848494315,61011.251905464196]
[null,null,"Interest",null,null,null,null,null,null,null,null,null,null,{"$f":"-M78*$D$18","v":-33600},-33600,-32961.768000000004,-32219.055120000005,-31363.351605600004,-30385.528097736009,-29275.79178191641,-28023.639458336216,-26617.807317139119,-25046.217187992617,-23295.919016978933,-21353.029306510827,-19202.665235476823,-16828.87415702064,-14214.558150173736,-11341.39327889078,-8189.7431877821155,-4738.5666378832248,-965.3185580305377,0]
[null,null,"Principal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O72:O73)<N78,-SUM(O72:O73),-N78)","v":-9117.5999999999985},{"$f":"IF(SUM(P72:P73)<O78,-SUM(P72:P73),-O78)","v":-10610.183999999994},-12224.33591999999,-13968.907255199996,-15853.375940279984,-17887.890336859902,-20083.31630281563,-22451.287559235763,-25004.259585909771,-27755.567292401505,-30719.486729057222,-33911.301120802586,-37347.371526384355,-41045.212446899357,-45023.572730123778,-49302.52214141273,-53903.543997895518,-13790.265114721966,0]
[null,null,"Cash + DSRA",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N72:N73)<N78,-SUM(N72:N73),-N78)","v":-8280},{"$f":"IF(SUM($N$80:O80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:P80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:Q80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:R80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:S80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:T80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:U80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:V80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:W80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:X80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:Y80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:Z80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:AA80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:AB80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:AC80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:AD80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:AE80)=1,-$N$75,0)","v":0},{"$f":"IF(SUM($N$80:AF80)=1,-$N$75,0)","v":8280},{"$f":"IF(SUM($N$80:AG80)=1,-$N$75,0)","v":0}]
[null,null,"CF Equity",null,null,null,null,null,{"$f":"-I69","v":-50000},{"$f":"-J69","v":-50000},{"$f":"-K69","v":-20000},{"$f":"-L69","v":0},{"$f":"-M69","v":0},{"$f":"N70+N71+N73+N74+N75","v":20940},21358.800000000003,21785.976000000002,22221.695520000001,22666.129430399993,23119.452019008,23581.841059388153,24053.477880575923,24534.547438187448,25025.23838695119,25525.743154690212,26036.258017784021,26556.983178139701,27088.122841702498,27629.885298536552,28182.483004507274,28746.132664597419,29321.055317889368,83246.84559998897,91516.877858196298]
[null,null,"DSCR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(-O71/SUM(O73:O74),0)","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5000000000000002,1.4999999999999998,1.5,1.5,6.0805747344594652,0]
[null,null,"Outstanding Debt",null,null,null,null,null,{"$f":"I70+I74","v":0},0,80000,{"$f":"L70+L74+K78","v":280000},480000,480000,470882.4,460272.21600000001,448047.88008000003,434078.97282480006,418225.59688452008,400337.70654766017,380254.39024484454,357803.10268560878,332798.84309969901,305043.2758072975,274323.78907824028,240412.4879574377,203065.11643105335,162019.90398415399,116996.33125403021,67693.809112617484,13790.265114721966,0,0]
[]
[null,null,"Debt repayment flag",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ROUND(N78,2)=0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[]
[]
[]
[null,"Stage"]
[null,"C","Valuation after Refinancing"]
[]
[null,null,"Valuation"]
[null,null,"EqV",{"$f":"+NPV(7%,N101:AG101)+$D$8+SUM(I101:M101)","v":337348.89036438975}]
[]
[]
[null,null,"Simplified Projections - Future Project"]
[null,null,"Year",null,null,null,null,null,-5,-4,-3,-2,-1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Investment",{"$f":"+SUM(I93:AG93)","v":600000},null,null,null,null,50000,50000,100000,200000,200000]
[null,null,"Equity",120000,null,null,null,null,50000,50000,20000,0,0]
[null,null,"Debt",{"$f":"+SUM(I95:AG95)","v":589358.60122890689},null,null,null,null,0,0,80000,200000,200000,{"$f":"+E20","v":109358.60122890693}]
[null,null,"Operating FCF",null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$14","v":62820},{"$f":"+N96*(1+$D$15)","v":64076.4},65357.928,66665.086559999996,67998.388291199997,69358.356057023993,70745.523178164469,72160.433641727766,73603.642314562327,75075.715160853579,76577.229464070653,78108.77405335207,79670.949534419109,81264.368525107493,82889.655895609641,84547.449013521837,86238.39799379227,87963.165953668111,89722.429272741472,91516.877858196298]
[null,null,"FCSD",null,null,null,null,null,null,null,null,null,null,{"$f":"+N96/$E$19","v":46533.333333333328},47464,48413.279999999999,49381.54559999999,50369.176511999998,51376.560042239995,52404.091243084789,53452.173067946489,54521.21652930542,55611.640859891537,56723.873677089367,57858.351150631162,59015.518173643781,60195.828537116657,61399.745107858987,62627.740010016169,63880.294810216496,65157.90070642082,66461.058720549234,67790.279894960215]
[null,null,"Interest",null,null,null,null,null,null,null,null,null,null,{"$f":"-M103*$E$18","v":-27600},-33888.119570662151,-33107.506445975225,-32227.424466618799,-31241.062501449382,-30141.195945842723,-28920.162510299881,-27569.836608164747,-26081.602261727297,-24446.324441341556,-22654.318747274931,-20695.319338810601,-18558.445009630919,-16232.163302700179,-13704.252551721231,-10961.76172974331,-7990.9679786276201,-4777.3316858112594,-1305.4489671262097,0]
[null,null,"Principal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O97:O98)<N103,-SUM(O97:O98),-N103)","v":-13575.880429337849},{"$f":"IF(SUM(P97:P98)<O103,-SUM(P97:P98),-O103)","v":-15305.773554024774},-17154.121133381192,-19128.114010550617,-21235.364096397272,-23483.928732784909,-25882.336459781742,-28439.614267578123,-31165.316418549981,-34069.554929814432,-37163.031811820561,-40457.073164012865,-43963.665234416476,-47695.49255613776,-51665.978280272859,-55889.326831588878,-60380.569020609561,-22703.460297847123,0]
[null,null,"Cash + DSRA",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N97:N98)<N103,-SUM(N97:N98),-N103)","v":-18933.333333333328},{"$f":"IF(SUM($N$105:O105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:P105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:Q105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:R105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:S105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:T105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:U105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:V105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:W105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:X105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:Y105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:Z105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:AA105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:AB105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:AC105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:AD105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:AE105)=1,-$N$100,0)","v":0},{"$f":"IF(SUM($N$105:AF105)=1,-$N$100,0)","v":18933.333333333328},{"$f":"IF(SUM($N$105:AG105)=1,-$N$100,0)","v":0}]
[null,null,"CF Equity",null,null,{"$f":"+IRR(I101:AG101)","v":0.16996431105066967},null,null,{"$f":"-I94","v":-50000},{"$f":"-J94","v":-50000},{"$f":"-K94","v":-20000},{"$f":"-L94","v":0},{"$f":"-M94","v":0},{"$f":"N95+N96+N98+N99+N100","v":125645.26789557362},16612.400000000001,16944.648000000001,17283.540960000002,17629.211779199995,17981.796014783999,18341.43193507968,18708.260573781277,19082.425785256906,19464.074300962046,19853.355786981294,20250.422902720908,20655.431360775328,21068.539987990836,21489.910787750647,21919.709003505675,22358.103183575768,22805.265247247284,84646.853341101465,91516.877858196298]
[null,null,"DSCR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(-O96/SUM(O98:O99),0)","v":1.35},1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.3500000000000003,1.35,1.35,1.35,1.3499999999999999,1.35,1.35,1.35,3.7370472886761994,0]
[null,null,"Outstanding Debt",null,null,null,null,null,{"$f":"I95+I99","v":0},0,80000,{"$f":"L95+L99+K103","v":280000},480000,589358.60122890689,575782.72079956904,560476.94724554429,543322.82611216314,524194.71210161253,502959.34800521529,479475.41927243036,453593.08281264862,425153.4685450705,393988.15212652052,359918.59719670611,322755.56538488553,282298.49222087266,238334.82698645617,190639.33443031841,138973.35615004555,83084.029318456684,22703.460297847123,0,0]
[]
[null,null,"Debt repayment flag",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ROUND(N103,2)=0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[]
[]
[]
[null,null,"Future investments Cash Flows - Assuming Long-Term New Awards"]
[]
[]
[]
[null,null,"Future investments Cash Flows - [Long-Term New Awards]"]
[null,null,null,"Project size factor",null,null,2024,{"$f":"G114+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,{"$f":"AY114+1","v":2069},{"$f":"AZ114+1","v":2070},{"$f":"BA114+1","v":2071},{"$f":"BB114+1","v":2072},{"$f":"BC114+1","v":2073},{"$f":"BD114+1","v":2074},{"$f":"BE114+1","v":2075},{"$f":"BF114+1","v":2076},{"$f":"BG114+1","v":2077},{"$f":"BH114+1","v":2078},{"$f":"BI114+1","v":2079},{"$f":"BJ114+1","v":2080},{"$f":"BK114+1","v":2081},{"$f":"BL114+1","v":2082},{"$f":"BM114+1","v":2083},{"$f":"BN114+1","v":2084},{"$f":"BO114+1","v":2085},"Future Investments Perpetuity"]
[null,null,2025,0,null,null,{"$f":"+OFFSET(G$101,,MAX(2026-$C115,2024-G$114))*$B114","v":0},0,{"$f":"+OFFSET(I$101,,MAX(2026-$C115,2024-I$114))*$D115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(S$101,,MAX(2026-$C115,2024-S$114))*$D115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(AC$101,,MAX(2026-$C115,2024-AC$114))*$D115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(AM$101,,MAX(2026-$C115,2024-AM$114))*$D115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(AW$101,,MAX(2026-$C115,2024-AW$114))*$D115","v":0},0,0,0,0,0]
[null,null,{"$f":"C115+1","v":2026},2.6261572077027888,null,null,{"$f":"+OFFSET(G$101,,MAX(2026-$C116,2024-G$114))*$D115","v":0},{"$f":"+OFFSET(H$101,,MAX(2026-$C116,2024-H$114))*$D115","v":0},-131307.86038513944,-131307.86038513944,-52523.144154055779,0,0,329964.2258977085,43626.773997241813,44499.309477186645,45389.295666730381,46297.081580064973,47223.023211666281,48167.48367589961,49130.833349417611,50113.450016405972,51115.719016734096,52138.033397068801,53180.794065010145,54244.409946310348,55329.298145236564,56435.884108141276,57564.601790304143,58715.893826110172,59890.211702632376,222295.94401109451,240337.70841375797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C116+1","v":2027},0.8134445765076721,null,null,0,0,0,-40672.228825383609,-40672.228825383609,-16268.891530153442,0,0,102205.46173350789,13513.266682776053,13783.532016431574,14059.202656760206,14340.386709895405,14627.194444093315,14919.738332975183,15218.13309963469,15522.495761627386,15832.945676859936,16149.604590397139,16472.596682205072,16802.048615849177,17138.08958816616,17480.851379929478,17830.468407528082,18187.077775678626,18550.8193311922,68855.523768759303,74443.907952664842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C117+1","v":2028},4.6280684371644734,null,null,0,0,0,0,-231403.42185822368,-231403.42185822368,-92561.368743289466,0,0,581494.89862657897,76883.324105551103,78420.99058766212,79989.41039941537,81589.198607403654,83220.982579551739,84885.402231142769,86583.110275765648,88314.772481280976,90081.067930906604,91882.689289524773,93720.343075315206,95594.749936821521,97506.644935557968,99456.777834269087,101445.91339095455,103474.83165877355,105544.32829194902,391751.43025324185,423546.37388335454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C118+1","v":2029},2.3614177615704635,null,null,0,0,0,0,0,-118070.88807852317,-118070.88807852317,-47228.355231409267,0,0,296700.96726588666,39228.816422313168,40013.392750759434,40813.660605774625,41629.933817890102,42462.532494247913,43311.783144132874,44178.018807015542,45061.57918315586,45962.810766818977,46882.066982155375,47819.708321798455,48776.102488234428,49751.624537999123,50746.657028759088,51761.590169334304,52796.821972720943,53852.758412175361,199886.58294072712,216109.58085781941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119+1","v":2030},2.6697243818241776,null,null,0,0,0,0,0,0,-133486.21909120888,-133486.21909120888,-53394.487636483551,0,0,335438.23516164348,44350.529320615969,45237.539907028287,46142.29070516886,47065.136519272215,48006.439249657669,48966.568034650823,49945.899395343855,50944.817383250738,51963.713730915755,53002.988005534091,54063.04776564474,55144.308720957648,56247.194895376801,57372.138793284321,58519.581569150047,59689.973200532993,60883.772664543656,225983.76820943394,244324.84016645188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2031,2.7638551417863653,null,null,0,0,0,0,0,0,0,-138192.75708931827,-138192.75708931827,-55277.102835727303,0,0,347265.31971430645,45914.267157411821,46832.55250056005,47769.203550571256,48724.587621582665,49699.079374014327,50693.060961494615,51706.922180724519,52741.060624339021,53795.8818368258,54871.799473562336,55969.235463033554,57088.620172294228,58230.392575740123,59395.000427254905,60582.900435800046,61794.558444515991,63030.449613406308,233951.64084283967,252939.39342861061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,4.0915813860029173,null,null,0,0,0,0,0,0,0,0,-204579.06930014587,-204579.06930014587,-81831.627720058343,0,0,514087.83936087898,67970.986616834867,69330.406349171564,70717.014476155004,72131.354765678072,73573.981860991655,75045.461498211487,76546.370728175738,78077.298142739266,79638.844105594049,81231.620987705959,82856.253407460026,84513.378475609235,86203.646045121437,87927.718966023836,89686.27334534438,91479.998812251171,93309.598788496209,346339.48951416963,374448.75394969853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2033,2.726209890615872,null,null,0,0,0,0,0,0,0,0,0,-136310.4945307936,-136310.4945307936,-54524.197812317441,0,0,342535.37204599369,45288.88918686712,46194.666970604456,47118.560310016546,48060.931516216864,49022.150146541208,50002.593149472035,51002.645012461486,52022.697912710726,53063.151870964946,54124.414908384264,55206.903206551913,56311.041270682959,57437.262096096623,58586.007338018542,59757.727484778952,60952.882034474474,62171.939675163965,230765.088788022,249494.21757529944,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2034,2.6371575549829598,null,null,0,0,0,0,0,0,0,0,0,0,-131857.877749148,-131857.877749148,-52743.151099659197,0,0,331346.36747866991,43809.516166398927,44685.706489726901,45579.420619521443,46491.009031911854,47420.829212550103,48369.245796801108,49336.63071273714,50323.363326991886,51329.830593531733,52356.427205402382,53403.5557495104,54471.626864500613,55561.059401790633,56672.280589826427,57805.726201622994,58961.840725655398,60141.07754016851,223227.08879402032,241344.42585219513,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2035,3.2723584887706916,null,null,0,0,{"$f":"+OFFSET(I$101,,MAX(2026-$C125,2024-I$114))*$D125","v":0},0,0,0,0,0,0,0,0,-163617.92443853457,{"$f":"+OFFSET(S$101,,MAX(2026-$C125,2024-S$114))*$D125","v":-163617.92443853457},-65447.169775413829,0,0,411156.35897194798,54361.728158854239,55448.962722031327,56557.941976471957,57689.100816001373,58842.882832321411,{"$f":"+OFFSET(AC$101,,MAX(2026-$C125,2024-AC$114))*$D125","v":60019.740488967844},61220.135298747213,62444.53800472217,63693.428764816614,64967.297340112971,66266.64328691519,67591.9761526535,68943.815675706574,70322.691989220693,71729.145829005152,{"$f":"+OFFSET(AM$101,,MAX(2026-$C125,2024-AM$114))*$D125","v":73163.728745585191},74627.003320496893,276994.84907848114,299476.03212505922,0,0,0,0,0,0,{"$f":"+OFFSET(AW$101,,MAX(2026-$C125,2024-AW$114))*$D125","v":0},0,0,0,0,0]
[null,null,2036,2.6727784892361255,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-133638.92446180628,-133638.92446180628,-53455.569784722509,0,0,335821.96930559952,44401.265374586212,45289.290682077939,46195.076495719499,47118.978025633871,48061.357586146558,49022.584737869489,50003.03643262689,51003.097161279438,52023.15910450503,53063.622286595149,54124.894732327026,55207.392626973568,56311.540479513045,57437.771289103286,58586.526714885396,59758.257249183051,60953.422394166708,226242.28879162105,244604.34254143693,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2037,3.018278115255598,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-150913.9057627799,-150913.9057627799,-60365.562305111962,0,0,379232.36237463664,50140.843361872103,51143.660229109541,52166.533433691737,53209.864102365551,54274.061384412867,55359.542612101133,56466.733464343168,57596.06813363004,58747.989496302645,59922.949286228715,61121.40827195326,62343.836437392332,63590.71316614018,64862.527429462963,66159.777978052269,67482.973537613259,68832.633008365519,255487.74496469676,276223.3896159135,0,0,0,0,0,0,0,0,0,0]
[null,null,2038,2.9126104890499516,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145630.52445249757,-145630.52445249757,-58252.20978099903,0,0,365955.72517213883,48385.45048829342,49353.159498059285,50340.222688020476,51347.027141780862,52373.967684616495,53421.447038308826,54489.875979075012,55579.673498656521,56691.266968629658,57825.092308002269,58981.594154162281,60161.226037245535,61364.450557990451,62591.739569150239,63843.57436053329,65120.445847743897,66422.854764698772,246543.31290636506,266553.01837488578,0,0,0,0,0,0,0,0,0]
[null,null,2039,2.8800782648478087,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-144003.91324239044,-144003.91324239044,-57601.565296956171,0,0,361868.20514702174,47845.012166957742,48801.912410296893,49777.950658502836,50773.509671672873,51788.979865106339,52824.759462408467,53881.254651656651,54958.879744689795,56058.057339583596,57179.218486375285,58322.80285610276,59489.258913224818,60679.044091489319,61892.624973319085,63130.477472785518,64393.087022241161,65680.948762685992,243789.56249546644,263575.77078612283,0,0,0,0,0,0,0,0]
[null,null,2040,2.9548775395322107,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-147743.87697661054,-147743.87697661054,-59097.550790644214,0,0,371266.38005313801,49087.607637724897,50069.359790479401,51070.746986288985,52092.161926014749,53134.005164535054,54196.685267825756,55280.618973182281,56386.23135264594,57513.955979698861,58664.235099292862,59837.519801278686,61034.270197304264,62254.955601250353,63500.054713275342,64770.055807540892,66065.456923691643,67386.76606216548,250121.08572969778,270421.16687129694,0,0,0,0,0,0,0]
[null,null,2041,2.8930911545286664,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-144654.55772643333,-144654.55772643333,-57861.823090573329,0,0,363503.21315706865,48061.18749549202,49022.411245401861,50002.859470309901,51002.91665971608,52022.974992910407,53063.434492768625,54124.703182624005,55207.197246276497,56311.341191202031,57437.568015026089,58586.31937532658,59758.045762833121,60953.20667808978,62172.270811651564,63415.716227884637,64684.030552442266,65977.711163491113,244891.06265982593,264766.66982162808,0,0,0,0,0,0]
[null,null,2042,2.9249578296584495,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-146247.89148292248,-146247.89148292248,-58499.156593168991,0,0,367507.11009069148,48590.569449418028,49562.380838406389,50553.628455174519,51564.701024277994,52595.995044763564,53647.914945658835,54720.873244572023,55815.290709463472,56931.596523652748,58070.228454125827,59231.633023208306,60416.265683672478,61624.590997345935,62857.08281729283,64114.224473638737,65396.508963111446,66704.439142373682,247588.47643600521,267683.00843722728,0,0,0,0,0]
[null,null,2043,2.9178057085300839,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145890.28542650418,-145890.28542650418,-58356.114170601679,0,0,366608.47991549637,48471.75555238517,49441.19066343287,50430.01447670153,51438.614766235543,52467.387061560265,53516.73480279147,54587.069498847311,55678.810888824271,56792.387106600756,57928.234848732798,59086.799545707414,60268.535536621574,61473.906247354011,62703.384372301072,63957.452059747135,65236.601100942018,66541.333122960859,246983.07188777465,267028.46864149562,0,0,0,0]
[null,null,2044,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897,65211.208812439931,66515.432988688728,246886.93773439041,266924.53214266541,0,0,0]
[null,null,2045,2.9166699999999999,null,null,0,0,{"$f":"+OFFSET(I$101,,MAX(2026-$C135,2024-I$114))*$D135","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(S$101,,MAX(2026-$C135,2024-S$114))*$D135","v":0},0,0,0,0,0,0,0,0,-145833.5,{"$f":"+OFFSET(AC$101,,MAX(2026-$C135,2024-AC$114))*$D135","v":-145833.5},-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,{"$f":"+OFFSET(AM$101,,MAX(2026-$C135,2024-AM$114))*$D135","v":53495.90428208885},54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897,{"$f":"+OFFSET(AW$101,,MAX(2026-$C135,2024-AW$114))*$D135","v":65211.208812439931},66515.432988688728,246886.93773439041,266924.53214266541,0,0]
[null,null,2046,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897,65211.208812439931,66515.432988688728,246886.93773439041,266924.53214266541,0]
[null,null,2047,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897,65211.208812439931,66515.432988688728,246886.93773439041,266924.53214266541]
[null,null,2048,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897,65211.208812439931,66515.432988688728,246886.93773439041]
[null,null,2049,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897,65211.208812439931,66515.432988688728]
[null,null,2050,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897,65211.208812439931]
[null,null,2051,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674,63932.557659254897]
[null,null,2052,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323,62678.978097308674]
[null,null,2053,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575,61449.97852677323]
[null,null,2054,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988,60245.076987032575]
[null,null,2055,2.9166699999999999,null,null,0,0,{"$f":"+OFFSET(I$101,,MAX(2026-$C145,2024-I$114))*$D145","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(S$101,,MAX(2026-$C145,2024-S$114))*$D145","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(AC$101,,MAX(2026-$C145,2024-AC$114))*$D145","v":0},0,0,0,0,0,0,0,0,-145833.5,{"$f":"+OFFSET(AM$101,,MAX(2026-$C145,2024-AM$114))*$D145","v":-145833.5},-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,{"$f":"+OFFSET(AW$101,,MAX(2026-$C145,2024-AW$114))*$D145","v":53495.90428208885},54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729,59063.800967678988]
[null,null,2056,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964,57905.687223214729]
[null,null,2057,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258,56770.281591386964]
[null,null,2058,2.9166699999999999,null,null,{"$f":"+OFFSET(G$101,,MAX(2026-$C148,2024-G$114))*$D147","v":0},{"$f":"+OFFSET(H$101,,MAX(2026-$C148,2024-H$114))*$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638,55657.138815085258]
[null,null,2059,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885,54565.822367730638]
[null,null,2060,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004,53495.90428208885]
[null,null,2061,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252,52446.96498244004]
[null,null,2062,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203,51418.593120039252]
[null,null,2063,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998,50410.385411803203]
[null,null,2064,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271,48452.888707999999,49421.946482159998]
[null,null,2065,2.9166699999999999,null,null,0,0,{"$f":"+OFFSET(I$101,,MAX(2026-$C155,2024-I$114))*$D155","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(S$101,,MAX(2026-$C155,2024-S$114))*$D155","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(AC$101,,MAX(2026-$C155,2024-AC$114))*$D155","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+OFFSET(AM$101,,MAX(2026-$C155,2024-AM$114))*$D155","v":0},0,0,0,0,0,0,0,0,-145833.5,{"$f":"+OFFSET(AW$101,,MAX(2026-$C155,2024-AW$114))*$D155","v":-145833.5},-58333.399999999994,0,0,366465.78351298271,48452.888707999999]
[null,null,2066,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0,366465.78351298271]
[null,null,2067,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0,0]
[null,null,2068,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994,0]
[null,null,2069,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5,-58333.399999999994]
[null,null,2070,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5,-145833.5]
[null,null,2071,2.9166699999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145833.5]
[null,null,"Long-term equity distributions",2.9166699999999999,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($BB$115:$BB$163,\">\"&0)*1","v":1849919.9004131642},1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,{"$f":"+BP162/Valuation_Detail!$E$36+BP162","v":15352984.902935574}]
[null,null,"Long-term equity contributions",2.9166699999999999,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($BB$115:$BB$163,\"<\"&0)","v":-350000.4},-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,{"$f":"+BP163/Valuation_Detail!$E$36+BP163","v":-2904747.8520671483}]
[null,null,"Total Cash Flows",null,null,null,{"$f":"+SUM(G115:G163)","v":0},0,-131307.86038513944,-171980.08921052306,-324598.79483766307,-365743.2014669003,-344118.47591302154,11056.894485772093,-250334.07829519798,243340.80811987494,82757.119054599752,163444.32640844394,223182.06210665885,440437.18375849025,342382.6899483921,383479.52092598338,515141.69165460684,503248.73680076556,601408.93059429247,649716.66811805987,706466.87542048155,777806.32258848962,834284.73863486596,902765.46157353674,968162.57587741641,1196730.6530209361,1332318.3806924801,1450251.355866021,1620363.8622947198,1444985.0055672098,1485058.4930713128,1579144.3255195161,1589384.7967350644,1463355.3613933788,1500790.04870605,1513769.2003632516,1485818.2799108443,1508579.6879528307,1497000.8393093161,1499477.3597778953,1501634.6585094184,1498489.0769280139,1500774.1108611105,1500023.4369119946,1499919.5004131643,1499919.5004131643,1499919.5004131643,1499919.5004131643,{"$f":"+SUM(BC115:BC163)","v":1499919.500413164},1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,1499919.500413164,{"$f":"+BQ162+BQ163","v":12448237.050868426}]

{"sheet":"INPUT DATA","index":6,"n_rows":723,"n_cols":315,"rows_kept":723,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Incluir","Country","Incluir","CPI","Ke"]
[null,null,null,true,"Spain",{"$f":"+IF(D3=TRUE,1,0)","v":1},1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D31,4)=ROUND('INPUT DATA'!J454,4),1,2)","v":1},{"$f":"+Valuation_Sensitivities!M28","v":0}]
[null,null,null,true,"Chile",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D33,4)=ROUND('INPUT DATA'!J455,4),1,2)","v":1}]
[null,null,null,true,"Colombia",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D32,4)=ROUND('INPUT DATA'!J456,4),1,2)","v":1}]
[null,null,null,true,"Italy",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D34,4)=ROUND('INPUT DATA'!J457,4),1,2)","v":2}]
[null,null,null,true,"Uruguay",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D35,4)=ROUND('INPUT DATA'!J458,4),1,2)","v":2}]
[null,null,null,true,"Mexico",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D38,4)=ROUND('INPUT DATA'!J459,4),1,2)","v":2}]
[null,null,null,true,"Paraguay",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D36,4)=ROUND('INPUT DATA'!J460,4),1,2)","v":1}]
[null,null,null,true,"Recent awards and other",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D39,4)=ROUND('INPUT DATA'!J461,4),1,2)","v":1}]
[null,null,null,true,"Brasil",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D37,4)=ROUND('INPUT DATA'!J462,4),1,2)","v":1}]
[null,null,null,true,"USA",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D40,4)=ROUND('INPUT DATA'!J463,4),1,2)","v":1}]
[null,null,null,true,"Water",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D41,4)=ROUND('INPUT DATA'!J464,4),1,2)","v":2}]
[null,null,null,true,"Future Growth",1,1,{"$f":"+IF(ROUND(Valuation_Sensitivities!D42,4)=ROUND('INPUT DATA'!J465,4),1,2)","v":1}]
[]
[]
[null,null,"SELECTED SCENARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPSIDE + 0.5% CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOWNSIDE -0.5% CPI"]
[]
[]
[]
[]
[null,null,"Spain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",null,null,null,null,null,null,null,"I:I","J:J","K:K","L:L","M:M","N:N","O:O","P:P","Q:Q","R:R","S:S","T:T","U:U","V:V","W:W","X:X","Y:Y","Z:Z","AA:AA","AB:AB","AC:AC","AD:AD","AE:AE","AF:AF","AG:AG","AH:AH","AI:AI","AJ:AJ","AK:AK","AL:AL","AM:AM","AN:AN","AO:AO","AP:AP","AQ:AQ","AR:AR","AS:AS","AT:AT","AU:AU","AV:AV","AW:AW","AX:AX","AY:AY","AZ:AZ","BA:BA","BB:BB","BC:BC","BD:BD","BE:BE","BF:BF","BG:BG","BH:BH","BI:BI","BJ:BJ","BK:BK","BL:BL","BM:BM","BN:BN","BO:BO","BP:BP","BQ:BQ","BR:BR","BS:BS","BT:BT","BU:BU","BV:BV","BX:BX",null,null,null,null,null,"Spain",null,null,null,null,null,null,null,"I:I","J:J","K:K","L:L","M:M","N:N","O:O","P:P","Q:Q","R:R","S:S","T:T","U:U","V:V","W:W","X:X","Y:Y","Z:Z","AA:AA","AB:AB","AC:AC","AD:AD","AE:AE","AF:AF","AG:AG","AH:AH","AI:AI","AJ:AJ","AK:AK","AL:AL","AM:AM","AN:AN","AO:AO","AP:AP","AQ:AQ","AR:AR","AS:AS","AT:AT","AU:AU","AV:AV","AW:AW","AX:AX","AY:AY","AZ:AZ","BA:BA","BB:BB","BC:BC","BD:BD","BE:BE","BF:BF","BG:BG","BH:BH","BI:BI","BJ:BJ","BK:BK","BL:BL","BM:BM","BN:BN","BO:BO","BP:BP","BQ:BQ","BR:BR","BS:BS","BT:BT","BU:BU","BV:BV","BX:BX",null,null,null,null,null,"Spain",null,null,null,null,null,null,null,"I:I","J:J","K:K","L:L","M:M","N:N","O:O","P:P","Q:Q","R:R","S:S","T:T","U:U","V:V","W:W","X:X","Y:Y","Z:Z","AA:AA","AB:AB","AC:AC","AD:AD","AE:AE","AF:AF","AG:AG","AH:AH","AI:AI","AJ:AJ","AK:AK","AL:AL","AM:AM","AN:AN","AO:AO","AP:AP","AQ:AQ","AR:AR","AS:AS","AT:AT","AU:AU","AV:AV","AW:AW","AX:AX","AY:AY","AZ:AZ","BA:BA","BB:BB","BC:BC","BD:BD","BE:BE","BF:BF","BG:BG","BH:BH","BI:BI","BJ:BJ","BK:BK","BL:BL","BM:BM","BN:BN","BO:BO","BP:BP","BQ:BQ","BR:BR","BS:BS","BT:BT","BU:BU","BV:BV","BX:BX"]
[]
[null,null,"Cash Flow Spain - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Spain - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Spain - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Spain - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY25+1","v":2066},{"$f":"+AZ25+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV25+1","v":2089},{"$f":"+BW25+1","v":2090},null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Spain",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CK26,FM26,IO26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":85270.958791737634},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CL26,FN26,IP26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":68210.287030182924},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CM26,FO26,IQ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":73925.985966495733},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CN26,FP26,IR26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":60418.768170546828},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CO26,FQ26,IS26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":60470.962176932488},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CP26,FR26,IT26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":65249.408370995516},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CQ26,FS26,IU26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":67048.058580967438},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CR26,FT26,IV26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":69478.110372871539},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CS26,FU26,IW26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":70104.294601679358},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CT26,FV26,IX26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":74458.692343081144},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CU26,FW26,IY26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":76178.936561682029},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CV26,FX26,IZ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":66696.904784367944},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CW26,FY26,JA26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":32800.202429310382},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CX26,FZ26,JB26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":30156.723342380665},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CY26,GA26,JC26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":33362.583646540355},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),CZ26,GB26,JD26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":35988.982160205371},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DA26,GC26,JE26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":37493.387607714983},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DB26,GD26,JF26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":50037.488347257007},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DC26,GE26,JG26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":62050.215398801774},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DD26,GF26,JH26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":38374.113107737518},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DE26,GG26,JI26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":15298.441941910249},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DF26,GH26,JJ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":15662.285572522787},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DG26,GI26,JK26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":16034.908688316784},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DH26,GJ26,JL26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":16416.52668877973},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DI26,GK26,JM26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":16807.360364094486},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DJ26,GL26,JN26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":16941.63040318741},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DK26,GM26,JO26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":16906.434998437679},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DL26,GN26,JP26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":6378.6774479555615},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DM26,GO26,JQ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":1183.2172156990889},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DN26,GP26,JR26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":1218.0951723533522},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DO26,GQ26,JS26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":1254.0597817981948},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DP26,GR26,JT26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":1291.1456747691861},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DQ26,GS26,JU26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":341.42767234336009},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DR26,GT26,JV26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DS26,GU26,JW26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DT26,GV26,JX26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DU26,GW26,JY26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DV26,GX26,JZ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DW26,GY26,KA26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DX26,GZ26,KB26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DY26,HA26,KC26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),DZ26,HB26,KD26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EA26,HC26,KE26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EB26,HD26,KF26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EC26,HE26,KG26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),ED26,HF26,KH26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EE26,HG26,KI26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EF26,HH26,KJ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EG26,HI26,KK26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EH26,HJ26,KL26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EI26,HK26,KM26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EJ26,HL26,KN26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EK26,HM26,KO26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EL26,HN26,KP26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EM26,HO26,KQ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EN26,HP26,KR26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EO26,HQ26,KS26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EP26,HR26,KT26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EQ26,HS26,KU26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),ER26,HT26,KV26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),ES26,HU26,KW26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),ET26,HV26,KX26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EU26,HW26,KY26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EV26,HX26,KZ26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EW26,HY26,LA26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EX26,HZ26,LB26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A26,$E$3:$E$14,$G$3:$G$14,0),EY26,IA26,LC26)*_xlfn.XLOOKUP($A26,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,85270.958791737634,68210.287030182924,73925.985966495733,60418.768170546828,60470.962176932488,65249.408370995516,67048.058580967438,69478.110372871539,70104.294601679358,74458.692343081144,76178.936561682029,66696.904784367944,32800.202429310382,30156.723342380665,33362.583646540355,35988.982160205371,37493.387607714983,50037.488347257007,62050.215398801774,38374.113107737518,15298.441941910249,15662.285572522787,16034.908688316784,16416.52668877973,16807.360364094486,16941.63040318741,16906.434998437679,6378.6774479555615,1183.2172156990889,1218.0951723533522,1254.0597817981948,1291.1456747691861,341.42767234336009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Income",null,null,null,null,null,null,null,86635.601563106349,68112.608349025861,74040.258157971228,60860.633358590007,61266.608726986291,66480.367450123187,68743.336444405446,71641.036314110679,72680.964212085237,77540.565355025377,79763.137874415304,70186.667472860179,35042.41385582646,32456.297043856313,36107.022949157457,38970.623393870599,41099.089852990372,54324.020092222883,65229.225815793892,41639.461347326833,16627.905784546205,17106.019811156806,17598.039371506678,18104.373651419672,18625.444038587691,18862.634425914006,18910.138669251086,7160.858218211556,1324.2621808261779,1369.4639201594464,1416.3014702323617,1464.8353031665852,389.13127233418595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Income",null,null,null,null,null,null,null,83966.947373761199,68307.271331333846,73789.249376996231,59952.964541431022,59658.125494390522,64004.698574481459,65375.180818085246,67330.718648398411,67452.725639749711,71369.400385918503,72485.990760457527,63236.270652557549,30543.294053771122,28024.818980926349,30754.712571254309,33207.336485510707,34042.416188796167,46050.530350970337,59055.610401121245,35373.839187226607,14070.740637361456,14335.560363762899,14605.467690700267,14880.562960014955,15160.948558469878,15210.25222056161,15108.89587773908,5681.0008984295837,1059.0134427889573,1085.4505708433421,1112.5807799012211,1140.4226527269841,300.2337593219014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",1,"Income with mitigated demand risk",null,null,null,null,null,null,27423.821480773458,27223.122154085548,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A27,$E$3:$E$14,$G$3:$G$14,0),CM27,FO27,IQ27)*_xlfn.XLOOKUP($A27,$E$3:$E$14,$F$3:$F$14,0)","v":27865.278168222409},21295.029861479714,21691.329328887889,22104.648394725427,22551.2502890752,23009.152911997822,23476.459287388938,23978.165295044411,24443.721037407406,13628.768043454929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,27423.821480773458,27223.122154085548,27865.278168222409,21295.029861479714,21691.329328887889,22104.648394725427,22551.2502890752,23009.152911997822,23476.459287388938,23978.165295044411,24443.721037407406,13628.768043454929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,27423.821480773458,27223.122154085548,27991.605169366325,21495.598206860464,22002.877986623414,22532.366423949334,23100.300697776296,23684.850812059783,24284.301473182775,24923.891549523352,25533.166445047274,14301.347869164107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,27423.821480773458,27223.122154085548,27738.9511670785,21095.400131700717,21382.736677571396,21683.046813401357,22012.687040332268,22349.593089238311,22691.759079661824,23064.015507040542,23395.792952635966,12984.785073093732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",2,"Income with low demand risk",null,null,null,null,null,null,48.398741313769165,49.657108587927162,34.910073287146133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,48.398741313769165,49.657108587927162,34.910073287146133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",2,"Income with low demand risk",null,null,null,null,null,null,null,48.398741313769165,49.657108587927162,35.0808121125649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",2,"Income with low demand risk",null,null,null,null,null,null,null,48.398741313769165,49.657108587927162,34.739334461727374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",3,"Income with demand risk",null,null,null,null,null,null,57798.738569650406,40937.507767509451,46025.797724986172,39123.738309067114,38779.632848044595,43144.759976270085,44496.808291892237,46468.957460873717,46627.835314290423,50480.527048036725,51735.21552427463,53068.136740913018,32800.202429310382,30156.723342380665,33362.583646540355,35988.982160205371,37493.387607714983,50037.488347257007,62050.215398801774,38374.113107737518,15298.441941910249,15662.285572522787,16034.908688316784,16416.52668877973,16807.360364094486,16941.63040318741,16906.434998437679,6378.6774479555615,1183.2172156990889,1218.0951723533522,1254.0597817981948,1291.1456747691861,341.42767234336009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,57798.738569650406,40937.507767509451,46025.797724986172,39123.738309067114,38779.632848044595,43144.759976270085,44496.808291892237,46468.957460873717,46627.835314290423,50480.527048036725,51735.21552427463,53068.136740913018,32800.202429310382,30156.723342380665,33362.583646540355,35988.982160205371,37493.387607714983,50037.488347257007,62050.215398801774,38374.113107737518,15298.441941910249,15662.285572522787,16034.908688316784,16416.52668877973,16807.360364094486,16941.63040318741,16906.434998437679,6378.6774479555615,1183.2172156990889,1218.0951723533522,1254.0597817981948,1291.1456747691861,341.42767234336009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",3,"Income with demand risk",null,null,null,null,null,null,null,59163.381341019121,40839.829086352387,46013.572176492344,39365.035151729542,39263.730740362873,43948.001026173857,45643.035746629146,47956.185502050888,48396.662738902458,52616.673805502025,54229.97142936803,55885.319603696073,35042.41385582646,32456.297043856313,36107.022949157457,38970.623393870599,41099.089852990372,54324.020092222883,65229.225815793892,41639.461347326833,16627.905784546205,17106.019811156806,17598.039371506678,18104.373651419672,18625.444038587691,18862.634425914006,18910.138669251086,7160.858218211556,1324.2621808261779,1369.4639201594464,1416.3014702323617,1464.8353031665852,389.13127233418595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",3,"Income with demand risk",null,null,null,null,null,null,null,56494.727151673971,41034.49206866038,46015.558875456001,38857.564409730308,38275.388816819126,42321.651761080102,43362.493777752978,44981.1255591601,44760.966560087887,48305.384878877958,49090.197807821569,50251.485579463813,30543.294053771122,28024.818980926349,30754.712571254309,33207.336485510707,34042.416188796167,46050.530350970337,59055.610401121245,35373.839187226607,14070.740637361456,14335.560363762899,14605.467690700267,14880.562960014955,15160.948558469878,15210.25222056161,15108.89587773908,5681.0008984295837,1059.0134427889573,1085.4505708433421,1112.5807799012211,1140.4226527269841,300.2337593219014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",4,"Operating Costs",null,null,null,null,null,null,-21312.78024685034,-19188.39919380032,-19675.214065399094,-19286.985082363615,-19467.886761669317,-19804.621272992859,-20264.267511220565,-20670.591523341289,-21247.999339927475,-21286.802108436048,-21868.078982492072,-16514.310190715933,-7620.6711549475986,-4453.4584999773742,-4554.3893274034253,-4655.3325786805744,-4761.0608002238951,-4861.7739657159227,-4972.3068575570705,-5082.8619353021886,-5146.3696048774691,-6304.7652278068272,-5377.7398155273049,-5498.8221523053699,-5625.6246560691861,-5631.5914981472033,-5545.1883164308874,-2091.5516892075557,-496.23152483028917,-506.85715722677577,-518.40070823048723,-529.97338689803246,-227.08599887293167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-21312.78024685034,-19188.39919380032,-19675.214065399094,-19286.985082363615,-19467.886761669317,-19804.621272992859,-20264.267511220565,-20670.591523341289,-21247.999339927475,-21286.802108436048,-21868.078982492072,-16514.310190715933,-7620.6711549475986,-4453.4584999773742,-4554.3893274034253,-4655.3325786805744,-4761.0608002238951,-4861.7739657159227,-4972.3068575570705,-5082.8619353021886,-5146.3696048774691,-6304.7652278068272,-5377.7398155273049,-5498.8221523053699,-5625.6246560691861,-5631.5914981472033,-5545.1883164308874,-2091.5516892075557,-496.23152483028917,-506.85715722677577,-518.40070823048723,-529.97338689803246,-227.08599887293167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",4,"Operating Costs",null,null,null,null,null,null,null,-21312.78024685034,-19188.734540730056,-19762.390185202243,-19466.72540306544,-19746.955662234515,-20186.750478524173,-20755.914463298446,-21275.113689454811,-21975.722270134564,-22136.123412863439,-22827.87015040511,-17328.734977560496,-7804.7215352079947,-4708.281555472573,-4837.9282047662691,-4968.7594019422786,-5105.9004264260593,-5238.8670468552336,-5383.6449266934451,-5529.7556608132727,-5630.6236479806139,-6827.2147717138905,-5940.8162924590297,-6103.9913007345895,-6275.0130970914497,-6312.8508692396299,-6251.0321040985946,-2516.9189837739796,-565.65675993094783,-580.5955742269482,-596.72168330697798,-613.02639292038486,-263.67016512916166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",4,"Operating Costs",null,null,null,null,null,null,null,-21312.78024685034,-19188.063846870587,-19588.394345652807,-19108.04762026167,-19191.629196747548,-19428.080326170173,-19782.395431598597,-20080.860440793003,-20541.014811409979,-20465.586945622381,-20945.277424828095,-15734.611868818383,-7445.1792561465591,-4211.7991695934761,-4286.8065767570915,-4360.9845636568161,-4438.7899003007315,-4511.0779954374902,-4591.6262705882364,-4671.2910083308197,-4702.5648302674626,-5828.2895049418239,-4866.7138698319068,-4952.2713320177463,-5041.9964578344643,-5022.2398346871423,-4916.8945640846614,-1714.4877096886523,-435.04913745934243,-442.19074035286957,-450.05041774886752,-457.84700546205983,-195.43580942311448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",5,"Investment & Capex",null,null,null,null,null,null,-7077.3577380800216,-4325.6696139118849,-2295.4744899359425,-2089.2226828799185,-2849.3560225382898,-2453.8713894242665,-1854.0292431182165,-2267.6412710210593,-2293.8370045185875,-3668.9108342204122,-2281.7679533125538,-1681.7502235320608,-2405.9042127904449,-396.85716628732598,-314.24789180294215,-857.3553543882598,-392.07674957943527,-815.44215212267432,-98.754614785677887,-804.15915816421011,-249.1413228516189,-605.34473571572926,-506.4687721159338,-1018.4747740566871,-392.78340396544951,-897.04142701080946,-918.20281077844697,-928.76386841041551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-7077.3577380800216,-4325.6696139118849,-2295.4744899359425,-2089.2226828799185,-2849.3560225382898,-2453.8713894242665,-1854.0292431182165,-2267.6412710210593,-2293.8370045185875,-3668.9108342204122,-2281.7679533125538,-1681.7502235320608,-2405.9042127904449,-396.85716628732598,-314.24789180294215,-857.3553543882598,-392.07674957943527,-815.44215212267432,-98.754614785677887,-804.15915816421011,-249.1413228516189,-605.34473571572926,-506.4687721159338,-1018.4747740566871,-392.78340396544951,-897.04142701080946,-918.20281077844697,-928.76386841041551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",5,"Investment & Capex",null,null,null,null,null,null,null,-7077.3577380800216,-4330.1731059877457,-2304.6237009809338,-2105.5734400545698,-2891.2642424457354,-2500.354104580168,-1899.4757880866571,-2334.9456288759088,-2373.3191439188809,-3814.4256769407384,-2383.8226602027789,-1766.1189640719822,-2533.8071915800856,-420.76690423930512,-334.80891512738202,-917.91556988874891,-421.82301983946229,-881.59594902240235,-107.28806072002919,-877.91606612547309,-273.3217130165537,-667.34179827410469,-561.0680308390763,-1133.7840982764674,-439.39040677675627,-1008.3867893588671,-1037.2191875852743,-1054.2763111313657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",5,"Investment & Capex",null,null,null,null,null,null,null,-7077.3577380800216,-4321.1661218360241,-2286.3345220592701,-2072.9472785339503,-2807.8765245575705,-2408.0420745060101,-1809.4567230553666,-2201.964851949745,-2216.6474437950424,-3528.2801235415454,-2183.6154939870462,-1601.0299118512362,-2283.8904690422064,-374.1988151288989,-294.85797981316836,-800.52292549996343,-364.297599899121,-753.96426895627462,-90.862998288614776,-736.28222836709222,-226.99710302997917,-548.84505709937923,-456.95348464743387,-914.41215676634909,-350.92726699855052,-797.53344839261877,-812.35783695448993,-817.68585311660559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,-1941.0055879533948,2538.3829828606945,-194.54727396209901,-257.23965975128925,712.59467124160733,162.30614861875983,-821.60946733878018,-959.0603331648017,-11.598228875629985,1634.0225401999282,1054.7804525370898,418.85121337042284,2395.1628995946262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1941.0055879533948,2538.3829828606945,-194.54727396209901,-257.23965975128925,712.59467124160733,162.30614861875983,-821.60946733878018,-959.0603331648017,-11.598228875629985,1634.0225401999282,1054.7804525370898,418.85121337042284,2395.1628995946262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1945.3542897042669,2512.0570968501725,-218.68101527498405,-280.13015102414408,705.03751637453502,143.63077681562424,-869.56281721581513,-1012.3412255271674,-31.42771094882697,1680.6657784129088,1091.9179678757412,435.63853220024203,2519.5898985431149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1936.664734805551,2564.5374551935333,-170.76635077208834,-234.83853344150023,719.63625919297033,180.08245389719116,-775.56478362032772,-907.1453393874441,7.543190718240055,1588.5907424911511,1017.8550864327982,402.31690585818228,2275.4580056199798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",null,"Operating Cash Flow",null,null,null,null,null,null,54939.815218853881,47234.601205331419,51760.7501371986,38785.320745552002,38866.314063966485,43153.221857197146,44108.152359289881,45580.817245344391,46550.860028357667,51137.001940624607,53083.870078414489,48919.695583490378,25168.789961166967,25306.407676115963,28493.946427333987,30476.294227136539,32340.250057911653,44360.272229418406,56979.153926459025,32487.092014271122,9902.9310141811602,8752.1756090002309,10150.700100673546,9899.2297624176736,10788.952304059849,10412.997478029396,10443.043871228345,3358.3618903375905,686.98569086879979,711.23801512657633,735.65907356770754,761.17228787115369,114.34167347042842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,54939.815218853881,47234.601205331419,51760.7501371986,38785.320745552002,38866.314063966485,43153.221857197146,44108.152359289881,45580.817245344391,46550.860028357667,51137.001940624607,53083.870078414489,48919.695583490378,25168.789961166967,25306.407676115963,28493.946427333987,30476.294227136539,32340.250057911653,44360.272229418406,56979.153926459025,32487.092014271122,9902.9310141811602,8752.1756090002309,10150.700100673546,9899.2297624176736,10788.952304059849,10412.997478029396,10443.043871228345,3358.3618903375905,686.98569086879979,711.23801512657633,735.65907356770754,761.17228787115369,114.34167347042842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Operating Cash Flow",null,null,null,null,null,null,null,56300.109288471729,47105.757799158222,51754.563256513073,39008.204364445854,39333.426338680576,43936.893643834468,45218.383375804522,47018.635770252789,48300.495087082971,53270.682043634108,55643.363031683155,51527.45206342794,27223.475027581495,27327.248584144432,30934.285829263805,33083.948422039575,35571.366406724854,48203.557096345248,59738.292828380421,35231.789620388088,10723.960423549037,9611.4632411688108,11096.155048208573,10866.598252408614,11911.040534719485,11541.396767315509,11621.887377567216,3589.6629233062108,758.60542089523005,788.86834593249819,819.5797869253837,851.8089102462003,125.46110720502429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Operating Cash Flow",null,null,null,null,null,null,null,53640.144654025295,47362.578817820766,51743.754158512071,38537.131109193899,38378.256032278376,42348.658627702469,43007.763879810955,44140.748016268219,44702.606575262929,48964.124059245725,50374.952928075189,46302.945777746114,23089.682334202338,23438.820996203973,26173.048014684049,28045.828996353925,29239.328688596313,40785.488086576574,54373.121132244392,29966.265950528694,9141.1787040640156,7958.4258017216962,9281.8003362209256,9013.8794712308591,9768.0248336368622,9390.4789374818483,9379.6434766999282,3148.8273356243262,623.96430532961483,643.2598304904725,662.53036215235363,682.57564726492433,104.79794989878692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",7,"Taxes",null,null,null,null,null,null,-3444.7504640450093,-3337.8648960731175,-3068.2534991162897,-2632.1327248413531,-3365.1914551876921,-2897.3199262138055,-3169.0309458694655,-3753.9464048942395,-4335.0902424596688,-4212.9979472205323,-4325.2875360999769,-4291.8805973145054,-4605.8236512125886,-1910.6266751185026,-1893.6508602712884,-1828.0328230109244,-1997.8644435896781,-1918.0642753713914,-2068.3228637592974,-2098.5889838857497,-2033.4987130282168,-2097.8366668966905,-2140.4210485986614,-2146.8097559775756,-2297.7594867870434,-2257.9288774918145,-2214.1687449961587,-741.85855008851718,-116.25458858548863,-121.60059220226981,-127.04769335496306,-132.68976694190133,-35.557260528586575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-3444.7504640450093,-3337.8648960731175,-3068.2534991162897,-2632.1327248413531,-3365.1914551876921,-2897.3199262138055,-3169.0309458694655,-3753.9464048942395,-4335.0902424596688,-4212.9979472205323,-4325.2875360999769,-4291.8805973145054,-4605.8236512125886,-1910.6266751185026,-1893.6508602712884,-1828.0328230109244,-1997.8644435896781,-1918.0642753713914,-2068.3228637592974,-2098.5889838857497,-2033.4987130282168,-2097.8366668966905,-2140.4210485986614,-2146.8097559775756,-2297.7594867870434,-2257.9288774918145,-2214.1687449961587,-741.85855008851718,-116.25458858548863,-121.60059220226981,-127.04769335496306,-132.68976694190133,-35.557260528586575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",7,"Taxes",null,null,null,null,null,null,null,-3492.6815867939486,-3404.0013839308976,-3133.345832137828,-2702.9588324933302,-3059.6520485866126,-3003.3530558839193,-3393.5950379968394,-3973.9081707562309,-4574.2927072963148,-4481.511961282431,-4631.3594413688588,-4582.8761625944935,-4867.3743415409572,-2032.4461975822403,-2024.7296072737081,-1946.9281794924514,-2134.441283350101,-2057.9706268771456,-2231.1989316029421,-2275.6530518097588,-2228.4289628088036,-2311.1871799767264,-2370.2161229740141,-2389.5250361362118,-2570.7151113572827,-2538.8301096710129,-2499.0118826225821,-841.42367737856273,-133.23465515930258,-139.92685806567064,-146.80519800489148,-153.96808422195554,-41.437000576118201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",7,"Taxes",null,null,null,null,null,null,null,-3396.7176630374511,-3270.5167088532971,-2999.1304284899816,-2557.5052577330807,-2844.7407152427709,-2763.2277994566507,-2956.6630156526121,-3512.3518403025928,-4087.9575546713049,-3938.9728053314802,-4018.3609748864433,-4002.6178099548692,-4349.1917580712925,-1793.7348081654513,-1768.3785730250031,-1718.3334427125944,-1868.738358621659,-1786.1116537242956,-1915.5861052482733,-1933.4031826486669,-1852.5420948414715,-1900.8184279250534,-1929.2474671628026,-1924.8005528516808,-2049.4627134161233,-2003.5667049963554,-1957.3061740961214,-652.55171754934838,-101.35902618613495,-105.6069925611058,-109.89355115587908,-114.30966672254176,-30.504245750479306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,51495.064754808875,43896.736309258304,48692.49663808231,36153.188020710651,35501.122608778795,40255.901930983338,40939.121413420413,41826.870840450152,42215.769785897995,46924.003993404076,48758.582542314514,44627.814986175872,20562.96630995438,23395.78100099746,26600.295567062698,28648.261404125617,30342.385614321975,42442.207954047015,54910.831062699726,30388.503030385371,7869.4323011529432,6654.3389421035408,8010.2790520748849,7752.4200064400975,8491.1928172728058,8155.068600537581,8228.8751262321857,2616.5033402490735,570.7311022833112,589.63742292430652,608.61138021274451,628.48252092925236,78.78441294184185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,51495.064754808875,43896.736309258304,48692.49663808231,36153.188020710651,35501.122608778795,40255.901930983338,40939.121413420413,41826.870840450152,42215.769785897995,46924.003993404076,48758.582542314514,44627.814986175872,20562.96630995438,23395.78100099746,26600.295567062698,28648.261404125617,30342.385614321975,42442.207954047015,54910.831062699726,30388.503030385371,7869.4323011529432,6654.3389421035408,8010.2790520748849,7752.4200064400975,8491.1928172728058,8155.068600537581,8228.8751262321857,2616.5033402490735,570.7311022833112,589.63742292430652,608.61138021274451,628.48252092925236,78.78441294184185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,52807.427701677778,43701.756415227326,48621.217424375245,36305.245531952525,36273.774290093963,40933.540587950549,41824.78833780768,43044.72759949656,43726.202379786657,48789.170082351673,51012.0035903143,46944.575900833443,22356.10068604054,25294.802386562191,28909.556221990097,31137.020242547125,33436.925123374749,46145.5864694681,57507.093896777478,32956.136568578331,8495.5314607402324,7300.2760611920839,8725.9389252345591,8477.0732162724016,9340.3254233622029,9002.5666576444964,9122.8754949446338,2748.239245927648,625.37076573592753,648.94148786682752,672.77458892049219,697.84082602424473,84.024106628906083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,50243.426990987842,44092.062108967468,48744.623730022089,35979.62585146082,35533.515317035606,39585.430828245815,40051.100864158339,40628.396175965623,40614.649020591627,45025.151253914242,46356.591953188748,42300.327967791243,18740.490576131044,21645.08618803852,24404.669441659047,26327.495553641329,27370.590329974653,38999.376432852281,52457.53502699612,28032.862767880026,7288.6366092225444,6057.6073737966426,7352.5528690581232,7089.0789183791785,7718.5621202207385,7386.9122324854925,7422.3373026038071,2496.275618074978,522.60527914347983,537.65283792936668,552.63681099647454,568.26598054238252,74.293704148307626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",8,"Debt Service",null,null,null,null,null,null,-28455.866532803593,-17867.872845115297,-25274.428750475283,26030.984915177869,-21585.373647357261,-20400.079090604875,-26328.963422449782,-24014.76703541664,-23839.850042554019,-8500.057867749656,-1469.4911710885046,-1689.8853966354327,-2057.2036551985962,-2364.4480861483253,-2485.003637203296,-2708.6729699130769,-2988.9053179584712,-3413.0861312066713,-3678.2651087273521,-3952.7227545536471,-4077.1093862442817,-4342.6966865574823,-4966.2273079064444,-5396.5757668219439,-3778.6518684913231,-971.20462532271404,0,12.405090000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,-28455.866532803593,-17867.872845115297,-25274.428750475283,26030.984915177869,-21585.373647357261,-20400.079090604875,-26328.963422449782,-24014.76703541664,-23839.850042554019,-8500.057867749656,-1469.4911710885046,-1689.8853966354327,-2057.2036551985962,-2364.4480861483253,-2485.003637203296,-2708.6729699130769,-2988.9053179584712,-3413.0861312066713,-3678.2651087273521,-3952.7227545536471,-4077.1093862442817,-4342.6966865574823,-4966.2273079064444,-5396.5757668219439,-3778.6518684913231,-971.20462532271404,0,12.405090000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",8,"Debt Service",null,null,null,null,null,null,null,-28455.866532803593,-17863.350101907428,-25287.923474072468,28709.858378090663,-21678.196866576891,-20434.954021639354,-26467.005466567032,-24267.421323308514,-24208.01675518234,-7068.8889268497987,-1416.2728817945599,-1660.6404776803965,-2061.471610627998,-2402.1708887347172,-2552.8477686967508,-2818.4817499690016,-3139.1482673285236,-3617.9656782857355,-3924.505391165671,-4245.7970750673812,-4429.2743994951124,-4744.2015812149966,-5413.6762758212135,-5916.0130194704225,-4159.4652298844485,-1072.7478420991754,0,12.405090000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",8,"Debt Service",null,null,null,null,null,null,null,-28455.866532803593,-17872.373665321571,-25261.604902378011,23818.808403916628,-21807.352039709545,-20360.648242081152,-26175.388638416262,-23759.104306045072,-23441.790986287102,-9952.0289578334559,-1515.1841770808805,-1712.7049813906631,-2048.2671485267124,-2324.1235592559033,-2415.1236474469092,-2599.8076366540208,-2844.2017573937997,-3218.5660873947063,-3446.3395490051012,-3678.864184418574,-3750.2676074523492,-3972.2537831506729,-4555.4737783499368,-4922.4729805147472,-3425.1786135275156,-871.78164909249836,0,12.405090000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",9,"Interest income",null,null,null,null,null,null,-11979.888734952923,-8905.1738657568549,-8047.8910084753134,-6337.1023573125703,-8193.2099498276348,-7033.2405546711552,-6039.7104005758156,-4890.9661430108308,-3682.2097312867163,-2766.0132650295759,-2326.8400690532385,-2160.3405371220751,-2329.5402404332053,-2433.4332022913268,-2313.1232085287461,-2174.8974959883649,-2041.6361611813973,-1881.2917342567087,-1718.6530100393159,-1515.775786925172,-1324.6072400108733,-1094.8696861240917,-905.40942369210541,-651.12700434674377,-396.07257193419247,-31.924870232997769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-11979.888734952923,-8905.1738657568549,-8047.8910084753134,-6337.1023573125703,-8193.2099498276348,-7033.2405546711552,-6039.7104005758156,-4890.9661430108308,-3682.2097312867163,-2766.0132650295759,-2326.8400690532385,-2160.3405371220751,-2329.5402404332053,-2433.4332022913268,-2313.1232085287461,-2174.8974959883649,-2041.6361611813973,-1881.2917342567087,-1718.6530100393159,-1515.775786925172,-1324.6072400108733,-1094.8696861240917,-905.40942369210541,-651.12700434674377,-396.07257193419247,-31.924870232997769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",9,"Interest income",null,null,null,null,null,null,null,-11979.888734952923,-8905.2235410187222,-8048.192555718545,-6335.982754424931,-8335.2416386790483,-7160.7980648817802,-6168.5252622662401,-5018.9173821571167,-3804.5941693111336,-2873.6064265956397,-2466.9598625090016,-2308.4811006959776,-2490.3241528663902,-2603.8061890210197,-2482.5414231533509,-2341.4504638541639,-2204.1267003187158,-2036.6607026804911,-1865.7631757039524,-1650.2438605030904,-1446.4612728273416,-1199.3996256125647,-991.18075051709127,-714.5685237362909,-435.98251159592945,-35.262739446246748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",9,"Interest income",null,null,null,null,null,null,null,-11979.888734952923,-8905.117629374141,-8047.710414670938,-6338.9723694462073,-8093.6902997363713,-6915.7381880153089,-5919.3371992152952,-4771.6015640214491,-3569.5987084282915,-2670.2442721214525,-2199.2212577552855,-2022.7699892937426,-2179.3344089032771,-2273.9137611061437,-2154.7551963148412,-2019.4680789409879,-1890.4030777014571,-1736.9586672136093,-1582.2352834376843,-1391.2904912853421,-1211.9786909295569,-998.36308482569507,-826.27114987912853,-592.53310976329908,-359.03687003834295,-28.656696326522219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",null,"Free Cash Flow To Equity",null,null,null,null,null,null,11059.309487052358,17123.689598386154,15370.176879131714,55847.070578575949,5722.539011593899,12822.582285707307,8570.4475903948151,12921.13766202268,14693.710012057261,35657.932860624838,44962.251302172772,40777.589052418363,16176.222414322579,18597.89971255781,21802.168721330658,23764.690938224176,25311.844135182109,37147.830088583636,49513.912943933057,24920.00448890655,2467.7156748977882,1216.7725694219669,2138.642320476335,1704.7172352714097,4316.4683768472905,7151.9391049818687,8228.8751262321857,2628.9084302490737,570.7311022833112,589.63742292430652,608.61138021274451,628.48252092925236,78.78441294184185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,11059.309487052358,17123.689598386154,15370.176879131714,55847.070578575949,5722.539011593899,12822.582285707307,8570.4475903948151,12921.13766202268,14693.710012057261,35657.932860624838,44962.251302172772,40777.589052418363,16176.222414322579,18597.89971255781,21802.168721330658,23764.690938224176,25311.844135182109,37147.830088583636,49513.912943933057,24920.00448890655,2467.7156748977882,1216.7725694219669,2138.642320476335,1704.7172352714097,4316.4683768472905,7151.9391049818687,8228.8751262321857,2628.9084302490737,570.7311022833112,589.63742292430652,608.61138021274451,628.48252092925236,78.78441294184185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,12371.672433921261,16933.182772301174,15285.101394584231,58679.121155618253,6260.3357848380238,13337.788501429415,9189.257608974407,13758.38889403093,15713.591455293183,38846.674728906233,47128.770846010739,42975.454322457066,17804.304922546151,20288.825308806456,23874.167030139994,25977.088028723963,28093.650155727508,40490.960088501874,51716.825329907857,27060.095633007859,2619.7957884177786,1356.6748543645226,2321.0818988962542,1846.4916730656882,4744.8776818818251,7894.5560760990738,9122.8754949446338,2760.6443359276482,625.37076573592753,648.94148786682752,672.77458892049219,697.84082602424473,84.024106628906083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,9807.6717232313258,17314.570814271756,15435.30841297314,53459.46188593124,5632.4729775896894,12309.044398149355,7956.3750265267827,12097.690305899101,13603.259325876234,32402.878023959332,42642.186518352581,38564.852997106835,14512.889018701055,17047.048867676473,19834.790597897299,21708.21983804632,22635.985494879398,34043.851678243969,47428.960194553329,22962.708092176112,2326.3903108406384,1086.9905058202746,1970.8079408290578,1574.0728281011322,3934.3466366548796,6486.4738870664723,7422.3373026038071,2508.6807080749782,522.60527914347983,537.65283792936668,552.63681099647454,568.26598054238252,74.293704148307626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",10,"Distributions to Shareholders",null,null,null,null,null,null,-9202.6071700379307,-23915.777754799255,-14710.492482288946,-6533.9603360575093,-52034.196838856384,-11439.143634132826,-12131.707608665118,-12919.280960347882,-14565.968092726838,-28079.077975608347,-41850.843851597296,-42592.612111102731,-28645.570788676818,-18597.899712557817,-21802.168721330658,-23764.690938224172,-25311.844135182102,-37147.830088583651,-49513.912943933057,-24920.004488906558,-2467.7156748977882,-1216.7725694219655,-2138.6423204763341,-1704.717235271411,-4316.4683768472896,-7127.3791466929133,-8253.4350622221991,-4628.9084302490737,-570.7311022833112,-589.63742292430663,-608.61138021274462,-628.48252092925247,-78.784412941841822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,-9202.6071700379307,-23915.777754799255,-14710.492482288946,-6533.9603360575093,-52034.196838856384,-11439.143634132826,-12131.707608665118,-12919.280960347882,-14565.968092726838,-28079.077975608347,-41850.843851597296,-42592.612111102731,-28645.570788676818,-18597.899712557817,-21802.168721330658,-23764.690938224172,-25311.844135182102,-37147.830088583651,-49513.912943933057,-24920.004488906558,-2467.7156748977882,-1216.7725694219655,-2138.6423204763341,-1704.717235271411,-4316.4683768472896,-7127.3791466929133,-8253.4350622221991,-4628.9084302490737,-570.7311022833112,-589.63742292430663,-608.61138021274462,-628.48252092925247,-78.784412941841822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-10559.44371391085,-23727.95045996784,-14620.477490577814,-6632.1029145203329,-55175.109491356969,-11921.075387242627,-12810.126123088328,-13728.175172451689,-15590.209922013115,-30486.368136424571,-44342.045271884461,-44820.831914063703,-30783.029618465851,-20288.825308825253,-23874.16703015886,-25977.088028743136,-28093.650155746276,-40490.960088532993,-51716.825329926629,-27060.095633026624,-2619.7957884365496,-1356.6748543832985,-2321.081898915023,-1846.4916730844627,-4744.8776819005916,-7867.7676186953968,-9149.6639300681363,-4760.6443359464192,-625.37076575469769,-648.94148788559778,-672.77458893926257,-697.84082604301523,-84.024106647676376,-1.8770282622426748E-8,-1.8770282622426748E-8,-1.8770282622426748E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-7906.4143714697329,-24102.926322002786,-14798.347594103738,-6433.9226013077614,-49825.147029759741,-10922.481475597795,-11443.393159573683,-12120.585933090173,-13518.40764058708,-25680.851111391865,-39103.902011925093,-40334.634390847212,-26460.948817583325,-17047.048867696089,-19834.790597916777,-21708.219838066165,-22635.985494899978,-34043.851678264553,-47428.960194572821,-22962.708092195586,-2326.3903108601116,-1086.9905058397512,-1970.8079408485344,-1574.0728281206082,-3934.3466366743546,-6463.9162662421149,-7444.8949011486966,-4508.6807080944536,-522.60527916295655,-537.65283794884351,-552.63681101728696,-568.26598056185912,-74.293704167784327,-1.9476705347187818E-8,-1.9476705347187818E-8,-1.9476705347187818E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",11,"Equity",null,null,null,null,null,null,0,700,2.3496136010159316E-4,0,0,0,0,2.6357915303698576E-4,2.7384278187270183E-4,0,0,0,0,-3.5527136788005009E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,0,700,2.3496136010159316E-4,0,0,0,0,2.6357915303698576E-4,2.7384278187270183E-4,0,0,0,0,-3.5527136788005009E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",11,"Equity",null,null,null,null,null,null,null,0,700,0,0,0,0,0,0,0,0,0,0,0,3.5527136788005009E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",11,"Equity",null,null,null,null,null,null,null,0,700,0,0,0,0,2.4204170152586355E-4,0,0,0,0,0,0,-1.7763568394002505E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",null,"Net Cash Flow",null,null,null,null,null,null,1856.7023170144275,-6092.0881564131014,659.68463180412755,49313.110242518436,-46311.657827262483,1383.4386515744809,-3561.2600182703027,1.8569652539514241,127.74219317320498,7578.8548850164916,3111.4074505754761,-1815.0230586843682,-12469.348374354238,-1.0828671292983927E-11,0,3.637978807091713E-12,7.2759576141834259E-12,-1.4551915228366852E-11,0,-7.2759576141834259E-12,0,1.3642420526593924E-12,9.0949470177292824E-13,-1.3642420526593924E-12,9.0949470177292824E-13,24.559958288955386,-24.5599359900134,-2000,0,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,2.8421709430404007E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,1856.7023170144275,-6092.0881564131014,659.68463180412755,49313.110242518436,-46311.657827262483,1383.4386515744809,-3561.2600182703027,1.8569652539514241,127.74219317320498,7578.8548850164916,3111.4074505754761,-1815.0230586843682,-12469.348374354238,-1.0828671292983927E-11,0,3.637978807091713E-12,7.2759576141834259E-12,-1.4551915228366852E-11,0,-7.2759576141834259E-12,0,1.3642420526593924E-12,9.0949470177292824E-13,-1.3642420526593924E-12,9.0949470177292824E-13,24.559958288955386,-24.5599359900134,-2000,0,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,2.8421709430404007E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Net Cash Flow",null,null,null,null,null,null,null,1812.2287200104111,-6094.7676876666665,664.62390400641743,52047.018241097918,-48914.773706518943,1416.7131141867885,-3620.8685141139213,30.213721579240882,123.38153328006774,8360.3065924816619,2786.7255741262779,-1845.377591606637,-12978.7246959197,-1.879388378256408E-8,-1.8866558093577623E-8,-1.9172148313373327E-8,-1.8768332665786147E-8,-3.1119270715862513E-8,-1.8771970644593239E-8,-1.8764694686979055E-8,-1.8771061149891466E-8,-1.8775835997075774E-8,-1.8768787413137034E-8,-1.8774471755023114E-8,-1.8766513676382601E-8,26.788457403677057,-26.788435123502495,-2000.0000000187711,-1.8770151655189693E-8,-1.8770265342027415E-8,-1.8770379028865136E-8,-1.8770492715702858E-8,-1.8770293763736845E-8,-1.8770282622426748E-8,-1.8770282622426748E-8,-1.8770282622426748E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Spain",null,"Net Cash Flow",null,null,null,null,null,null,null,1901.2573517615929,-6088.3555077310302,636.96081886940192,47025.539284623475,-44192.674052170049,1386.5629225515604,-3487.0178910051991,-22.895627191071981,84.851685289153465,6722.0269125674677,3538.2845064274879,-1769.7813937403771,-11948.05979888227,-1.9617758084677916E-8,-1.9477738533169031E-8,-1.9845174392685294E-8,-2.058004611171782E-8,-2.0583684090524912E-8,-1.9492290448397398E-8,-1.9474100554361939E-8,-1.9473191059660167E-8,-1.9476601664791815E-8,-1.9476601664791815E-8,-1.9475919543765485E-8,-1.9475010049063712E-8,22.5576208243574,-22.557598544889515,-2000.0000000194755,-1.9476715351629537E-8,-1.9476829038467258E-8,-2.0812422008020803E-8,-1.9476601664791815E-8,-1.9476701140774821E-8,-1.9476705347187818E-8,-1.9476705347187818E-8,-1.9476705347187818E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spain",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A42,$E$3:$E$14,$G$3:$G$14,0),CJ42,FL42,IN42)*_xlfn.XLOOKUP($A42,$E$3:$E$14,$F$3:$F$14,0)","v":7024.6800596000012},10073.282392769401,3981.1942363562994,4640.8788681604274,53953.989110678864,7642.3312834163808,9025.7699349908617,5464.509916720559,5466.3668819745108,5594.1090751477159,13172.963960164208,16284.371410739685,14469.348352055316,1999.999977701078,1999.9999777010671,1999.9999777010671,1999.9999777010707,1999.999977701078,1999.9999777010635,1999.9999777010635,1999.9999777010562,1999.9999777010562,1999.9999777010576,1999.9999777010585,1999.9999777010571,1999.999977701058,2024.5599359900134,2000,0,0,-1.1368683772161603E-13,-2.2737367544323206E-13,-3.4106051316484809E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,null,null,null,12,"Cash EoP",null,null,null,null,null,null,7024.6800596000012,10073.282392769401,3981.1942363562994,4640.8788681604274,53953.989110678864,7642.3312834163808,9025.7699349908617,5464.509916720559,5466.3668819745108,5594.1090751477159,13172.963960164208,16284.371410739685,14469.348352055316,1999.999977701078,1999.9999777010671,1999.9999777010671,1999.9999777010707,1999.999977701078,1999.9999777010635,1999.9999777010635,1999.9999777010562,1999.9999777010562,1999.9999777010576,1999.9999777010585,1999.9999777010571,1999.999977701058,2024.5599359900134,2000,0,0,-1.1368683772161603E-13,-2.2737367544323206E-13,-3.4106051316484809E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,null,null,null,"Spain",12,"Cash EoP",null,null,null,null,null,null,7024.6800596000012,10025.529493194346,3930.7618055276798,4595.3857095340973,56642.403950632011,7727.6302441130683,9144.3433582998568,5523.4748441859356,5553.6885657651765,5677.0700990452442,14037.376691526906,16824.102265653186,14978.724674046549,1999.9999781268489,1999.9999781080551,1999.9999780891885,1999.9999780700164,1999.999978051248,1999.9999780201288,1999.9999780013568,1999.9999779825921,1999.999977963821,1999.9999779450452,1999.9999779262764,1999.9999779075019,1999.9999778887354,2026.7884352924125,2000.00000016891,1.5013893062132411E-7,1.3136877896613441E-7,1.12598513624107E-7,9.3828134595241863E-8,7.5057641879539005E-8,5.628734811580216E-8,3.7517065493375412E-8,1.8746782870948663E-8,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,-2.3499751478084998E-11,null,null,null,"Spain",12,"Cash EoP",null,null,null,null,null,null,7024.6800596000012,10114.558118525047,4026.2026107940164,4663.1634296634184,51688.70271428689,7496.0286621168416,8882.591584668402,5395.5736936632029,5372.6780664721309,5457.5297517612844,12179.556664328753,15717.841170756241,13948.059777015864,1999.9999781335937,1999.9999781139759,1999.9999780944981,1999.999978074653,1999.9999780540729,1999.9999780334892,1999.999978013997,1999.9999779945229,1999.9999779750497,1999.9999779555731,1999.9999779360965,1999.9999779166205,1999.9999778971455,2022.5575987215029,2000.0000001766134,1.5713794709881768E-7,1.3766123174718814E-7,1.1818440270872088E-7,9.7371980700700078E-8,7.7895379035908263E-8,5.8418677895133442E-8,3.8941972547945623E-8,1.9465267200757805E-8,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11,-1.1438146430013322E-11]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",5.62322366286421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",2.34392109184577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",2.34391467134681]
[]
[]
[null,null,"Colombia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia"]
[]
[null,null,"Cash Flow Colombia - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Colombia - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Colombia - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Colombia - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY50+1","v":2066},{"$f":"+AZ50+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Colombia",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CK51,FM51,IO51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":398335.4094791048},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CL51,FN51,IP51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":497731.60239587852},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CM51,FO51,IQ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":581408.27542758244},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CN51,FP51,IR51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":570094.59814943012},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CO51,FQ51,IS51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":686997.02678675763},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CP51,FR51,IT51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":826584.92375526659},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CQ51,FS51,IU51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":610366.60444403521},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CR51,FT51,IV51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":786575.35677238135},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CS51,FU51,IW51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":781076.2611350459},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CT51,FV51,IX51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":826335.06867568567},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CU51,FW51,IY51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":710152.74946960458},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CV51,FX51,IZ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":495136.0788037224},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CW51,FY51,JA51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":537335.13312896865},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CX51,FZ51,JB51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":599262.80888340727},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CY51,GA51,JC51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":506485.88349900645},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),CZ51,GB51,JD51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":545117.69158885907},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DA51,GC51,JE51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":539796.46604285669},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DB51,GD51,JF51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":433452.94923819974},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DC51,GE51,JG51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":251479.33349280048},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DD51,GF51,JH51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":264036.18640593009},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DE51,GG51,JI51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":234734.23749743804},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DF51,GH51,JJ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":187940.54329994891},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DG51,GI51,JK51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":113508.09251982553},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DH51,GJ51,JL51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DI51,GK51,JM51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DJ51,GL51,JN51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DK51,GM51,JO51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DL51,GN51,JP51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DM51,GO51,JQ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DN51,GP51,JR51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DO51,GQ51,JS51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DP51,GR51,JT51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DQ51,GS51,JU51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DR51,GT51,JV51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DS51,GU51,JW51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DT51,GV51,JX51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DU51,GW51,JY51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DV51,GX51,JZ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DW51,GY51,KA51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DX51,GZ51,KB51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DY51,HA51,KC51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),DZ51,HB51,KD51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EA51,HC51,KE51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EB51,HD51,KF51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EC51,HE51,KG51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),ED51,HF51,KH51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EE51,HG51,KI51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EF51,HH51,KJ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EG51,HI51,KK51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EH51,HJ51,KL51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EI51,HK51,KM51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EJ51,HL51,KN51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EK51,HM51,KO51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EL51,HN51,KP51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EM51,HO51,KQ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EN51,HP51,KR51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EO51,HQ51,KS51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EP51,HR51,KT51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EQ51,HS51,KU51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),ER51,HT51,KV51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),ES51,HU51,KW51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),ET51,HV51,KX51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EU51,HW51,KY51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EV51,HX51,KZ51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EW51,HY51,LA51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EX51,HZ51,LB51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A51,$E$3:$E$14,$G$3:$G$14,0),EY51,IA51,LC51)*_xlfn.XLOOKUP($A51,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,398335.4094791048,497731.60239587852,581408.27542758244,570094.59814943012,686997.02678675763,826584.92375526659,610366.60444403521,786575.35677238135,781076.2611350459,826335.06867568567,710152.74946960458,495136.0788037224,537335.13312896865,599262.80888340727,506485.88349900645,545117.69158885907,539796.46604285669,433452.94923819974,251479.33349280048,264036.18640593009,234734.23749743804,187940.54329994891,113508.09251982553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Income",null,null,null,null,null,null,null,398335.4094791048,497731.60239587852,581898.20937396376,572144.82002240233,692568.37894500454,836990.93729112553,620191.56775628019,802445.95049881306,799781.10282909521,849611.30494828476,735602.67489886726,513303.195076506,559331.75306790171,626850.69374830159,533244.77699532313,577118.99549632834,574369.42944941844,473066.71808869269,271737.24591553991,286709.69124869863,256168.6372359854,206063.75468331587,143450.02664237999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Income",null,null,null,null,null,null,null,398335.4094791048,497731.60239587852,580918.23329342832,568114.62590953195,681646.69611341332,816483.26701788127,600779.51919132145,771138.72198501474,762935.32742800482,803922.80846838129,684960.93364809488,477826.14816489688,516375.15610407246,573158.61592540843,481393.79239198589,515244.11012471828,507601.26873249398,406486.65569751745,232767.06906377876,243279.99108685099,210911.28568746045,171730.27896659053,73207.006403676874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",1,"Income with mitigated demand risk",null,null,null,null,null,null,295037.80002152611,326851.41835332476,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A52,$E$3:$E$14,$G$3:$G$14,0),CM52,FO52,IQ52)*_xlfn.XLOOKUP($A52,$E$3:$E$14,$F$3:$F$14,0)","v":359488.15404954471},397899.4468760193,504412.12402292783,623111.88335547724,447085.57828787813,617252.31752455584,600577.88241962541,617214.35546071175,441603.87855471572,293062.25122909021,323246.73405020445,373320.97724199458,234628.20456249075,259304.26350969041,253956.18203855795,212893.50659810859,55147.727596585639,57679.43787317814,30099.690041309535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,295037.80002152611,326851.41835332476,359488.15404954471,397899.4468760193,504412.12402292783,623111.88335547724,447085.57828787813,617252.31752455584,600577.88241962541,617214.35546071175,441603.87855471572,293062.25122909021,323246.73405020445,373320.97724199458,234628.20456249075,259304.26350969041,253956.18203855795,212893.50659810859,55147.727596585639,57679.43787317814,30099.690041309535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,295037.80002152611,326851.41835332476,359549.8623739623,399043.62218287011,508100.57855062268,630513.34535789362,453776.08602823981,628960.22967792593,614001.13417400769,633300.80007875967,456229.62715610018,302099.91896066745,334697.73041646916,388611.14949946152,245150.05997605887,272718.8131939458,268333.75460194395,225172.4755317696,59558.029641021923,62590.803743627708,32806.545961975142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,295037.80002152611,326851.41835332476,359426.33955269016,396768.91797370982,500758.2501609982,615825.23062839196,440505.78758660977,605715.24168389139,587488.49840535701,601655.54485397914,427465.03358674125,284360.49533958029,312238.64155306586,358746.17787983268,224652.25702909607,246642.57202550245,240482.43828307674,201372.12271343227,50987.531499717625,53088.420952036431,23025.544315975756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",2,"Income with low demand risk",null,null,null,null,null,null,96054.561466100437,115733.87274189133,88590.620119607425,93645.815544040874,99398.951469793828,125581.06853380524,80186.015848231269,83818.767123109079,89173.990855667435,112178.93978605712,165487.52048386302,92393.20077691917,97014.025675228215,101878.67921408173,140440.06459524357,146813.80237141222,138680.19240560598,65882.455645304566,33722.765522255213,35557.360546641168,25035.493071137604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,96054.561466100437,115733.87274189133,88590.620119607425,93645.815544040874,99398.951469793828,125581.06853380524,80186.015848231269,83818.767123109079,89173.990855667435,112178.93978605712,165487.52048386302,92393.20077691917,97014.025675228215,101878.67921408173,140440.06459524357,146813.80237141222,138680.19240560598,65882.455645304566,33722.765522255213,35557.360546641168,25035.493071137604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",2,"Income with low demand risk",null,null,null,null,null,null,null,96054.561466100437,115733.87274189133,88590.620119607425,94072.75479027722,100319.07540333213,127294.60129768358,81672.678115208138,85852.327381875191,91735.03929628036,115985.78103024836,172138.6466192521,96556.400713772906,101713.92606741679,107343.13761636367,148790.13110656719,156260.11482078745,148400.14140222955,81498.521477089773,36451.01944128469,38587.605525646679,27279.226971391879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",2,"Income with low demand risk",null,null,null,null,null,null,null,96054.561466100437,115733.87274189133,88590.620119607425,93136.00996290044,98359.366338510576,123620.13861702217,78522.146361215753,81742.634959743547,86552.699255744898,108382.26702043918,158156.83054033067,88324.607393396698,92404.73118518258,96534.23722409,132428.81436507162,137745.84792886954,129315.08895740134,61153.83482095119,31158.423082872087,32646.154057091197,22889.007171577381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",3,"Income with demand risk",null,null,null,null,null,null,7243.0479914782163,55146.311300662455,133329.50125843036,78549.335729369981,83185.951294036,77891.971865984146,83095.010307925826,85504.272124716401,91324.387859753071,96941.773428916786,103061.35043102587,109680.62679771302,117074.373403536,124063.15242733095,131417.6143412721,138999.62570775644,147160.09159869276,154676.98699478662,162608.84037395963,170799.38798611079,179599.05438499089,187940.54329994891,113508.09251982553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,7243.0479914782163,55146.311300662455,133329.50125843036,78549.335729369981,83185.951294036,77891.971865984146,83095.010307925826,85504.272124716401,91324.387859753071,96941.773428916786,103061.35043102587,109680.62679771302,117074.373403536,124063.15242733095,131417.6143412721,138999.62570775644,147160.09159869276,154676.98699478662,162608.84037395963,170799.38798611079,179599.05438499089,187940.54329994891,113508.09251982553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",3,"Income with demand risk",null,null,null,null,null,null,null,7243.0479914782163,55146.311300662455,133757.72688039401,79028.443049254958,84148.724991049734,79182.990635548427,84742.803612832213,87633.39343901191,94044.929358807189,100324.72383927675,107234.40112351498,114646.87540206562,122920.09658401576,130896.40663247636,139304.58591269705,148140.06748159512,157635.53344524498,166395.72107983334,175728.19683323329,185531.28197942421,196082.86430261837,206063.75468331587,143450.02664237999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",3,"Income with demand risk",null,null,null,null,null,null,null,7243.0479914782163,55146.311300662455,132901.27362113068,78209.697972921655,82529.079613904571,77037.897772467157,81751.585243495894,83680.845341379783,88894.129766902843,93884.996593962962,99339.069521023004,105141.04543191988,111731.78336582403,117878.20082148569,124312.72099781818,130855.69017034632,137803.74149201586,143960.69816313396,150621.11448118906,157545.41607772335,164996.73419990731,171730.27896659053,73207.006403676874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",4,"Operating Costs",null,null,null,null,null,null,-144947.09454308701,-110875.26424200858,-110017.86439604309,-101069.22401948152,-97597.198245721578,-103233.12254903307,-93152.944470629474,-90167.645855355222,-92892.328907243631,-91289.444434501231,-100458.95039178515,-97059.956243886438,-99507.081836561265,-104132.79652987594,-89301.07181309865,-70780.443745652141,-61500.817264939593,-79196.119676892093,-46155.530427955615,-51358.933734323524,-42014.554921823525,-32519.777361931981,-19554.272245431919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-144947.09454308701,-110875.26424200858,-110017.86439604309,-101069.22401948152,-97597.198245721578,-103233.12254903307,-93152.944470629474,-90167.645855355222,-92892.328907243631,-91289.444434501231,-100458.95039178515,-97059.956243886438,-99507.081836561265,-104132.79652987594,-89301.07181309865,-70780.443745652141,-61500.817264939593,-79196.119676892093,-46155.530427955615,-51358.933734323524,-42014.554921823525,-32519.777361931981,-19554.272245431919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",4,"Operating Costs",null,null,null,null,null,null,null,-144947.09454308701,-110885.1049396529,-110284.62684387527,-101788.01118799005,-98827.916641499745,-104965.87807539075,-95169.566704498997,-92586.831714921238,-95849.058438267995,-94744.791639862262,-104625.37686031146,-101590.01428821796,-104638.09443331583,-110033.20634282494,-94801.675335339634,-75520.685090775078,-66333.085459110225,-85375.400615873572,-50062.09637131435,-55865.296174633644,-45902.796033224084,-35697.780782563597,-24047.785396218096,8.8976515885948269E-6,8.8976515885948269E-6,8.8976515885948269E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",4,"Operating Costs",null,null,null,null,null,null,null,-144947.09454308701,-110865.40768884032,-109750.67613237893,-100352.37895641739,-96375.477972337656,-101520.91154990219,-91170.644003406225,-87801.495826837461,-90013.822821647773,-87942.299544800451,-96440.469640870258,-92712.758420039056,-94606.85480740483,-98524.70868309548,-84097.343874972255,-66316.426154381712,-56986.291287003303,-73420.110548922137,-42539.80808780306,-47196.910689158503,-38439.223649909945,-29611.367312776179,-14492.371885171407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",5,"Investment & Capex",null,null,null,null,null,null,-71805.94434611281,-552192.13246963569,-389548.41858929815,-224756.46028179067,-154090.22052266265,-21449.343655052304,-28953.713161734584,-16983.515990325501,-14852.56444774983,-16506.25071538112,-21316.56315841453,-13892.113823236901,-16357.955960427669,-25771.470654271019,-34385.298929464501,-30358.097810913991,-38279.098125354649,-50848.62759834755,-10108.368456492959,-12902.030640667112,-8254.8177311914205,-2286.9095422998871,-9513.7540331238833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-71805.94434611281,-552192.13246963569,-389548.41858929815,-224756.46028179067,-154090.22052266265,-21449.343655052304,-28953.713161734584,-16983.515990325501,-14852.56444774983,-16506.25071538112,-21316.56315841453,-13892.113823236901,-16357.955960427669,-25771.470654271019,-34385.298929464501,-30358.097810913991,-38279.098125354649,-50848.62759834755,-10108.368456492959,-12902.030640667112,-8254.8177311914205,-2286.9095422998871,-9513.7540331238833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",5,"Investment & Capex",null,null,null,null,null,null,null,-71805.94434611281,-552192.13246963569,-389632.94669268775,-224966.36639947444,-154401.48916304819,-21809.313230409869,-29594.862411492435,-17446.952107768058,-15327.245126527287,-17114.394031203341,-22211.35292510243,-14546.902850396167,-17207.573176737103,-27248.477715954479,-36542.572317061167,-32411.047751524598,-41051.61009507985,-54840.077322293379,-10943.267005444037,-14034.704589668154,-9021.9861509673246,-2511.6054623668456,-10499.06474617648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",5,"Investment & Capex",null,null,null,null,null,null,null,-71805.94434611281,-552192.13246963569,-389463.72853558318,-224547.08455658381,-153781.20883982041,-21093.708839314946,-28323.472105031513,-16530.240535290726,-14390.399569433765,-15916.937035912999,-20453.759919552729,-13263.84852536264,-15546.467515065449,-24367.938347046489,-32345.845606200128,-28426.167644023604,-35681.749637401677,-47130.473467530799,-9333.5754786590223,-11855.930952873623,-7549.6286471949752,-2081.36926710939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,-1836.8460899275067,7367.6940189284269,-3093.2594984901152,2550.9562650860767,-23508.371192735347,-25555.206445342137,5127.0262158062469,-5916.5883288626119,3468.7339753781953,27391.785876847098,33603.772001158432,17200.053776388777,634.34598027033144,5553.8178623438307,11631.776106794876,-6368.5467721296591,20227.185168487777,46494.615558664809,10069.449526667409,28520.621656995612,11.132738356965371,404.49121811273267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1836.8460899275067,7367.6940189284269,-3093.2594984901152,2550.9562650860767,-23508.371192735347,-25555.206445342137,5127.0262158062469,-5916.5883288626119,3468.7339753781953,27391.785876847098,33603.772001158432,17200.053776388777,634.34598027033144,5553.8178623438307,11631.776106794876,-6368.5467721296591,20227.185168487777,46494.615558664809,10069.449526667409,28520.621656995612,11.132738356965371,404.49121811273267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1844.5199837773039,7331.1177761818162,-3143.5208298421076,2718.939356371166,-23678.726233441703,-25791.214100861904,5002.6265975631177,-6340.2385292776471,3528.4286809110886,28941.634524280962,35581.178303605651,18312.307659088958,710.0995230717067,6008.4115133105661,12503.181649589767,-6799.2899748446052,22173.138144371551,50558.63445986314,11172.404834394205,31393.791108224254,11.486535762071849,442.13406406901743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1829.2003752074411,7404.035693975723,-3043.6721682573034,2382.5587695215881,-23332.699188158607,-25300.872894399799,5182.1950220681319,-5455.1844264040183,3401.774393646027,25951.545219248826,31729.739572761493,16125.663498465916,515.23037301717204,5474.0701974823442,10821.891655980446,-6019.8905569163544,18442.656522186902,42740.902549895989,9067.7266222858434,25899.711920597681,10.756453272073642,369.8931198243248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",null,"Operating Cash Flow",null,null,null,null,null,null,179745.52449997747,-157968.10029683731,78748.732943751063,246819.87011324402,411801.23682563804,676347.25110583915,493386.97302747745,673507.60659783811,676800.10175543057,745931.15940265043,621981.00792056334,401384.06251298782,422104.4413122501,474912.35956160416,394431.28886323818,437610.60326016328,460243.73582105018,349902.81752162497,205284.88413501933,228295.84368793506,184475.99758278005,153538.34761382977,84440.066241269727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,179745.52449997747,-157968.10029683731,78748.732943751063,246819.87011324402,411801.23682563804,676347.25110583915,493386.97302747745,673507.60659783811,676800.10175543057,745931.15940265043,621981.00792056334,401384.06251298782,422104.4413122501,474912.35956160416,394431.28886323818,437610.60326016328,460243.73582105018,349902.81752162497,205284.88413501933,228295.84368793506,184475.99758278005,153538.34761382977,84440.066241269727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Operating Cash Flow",null,null,null,null,null,null,null,179737.85060612767,-158014.51723722825,78837.115007558634,248109.38179130899,415660.24690701487,684424.53188446304,500429.76523785188,686071.92814684613,692133.22794521099,766693.75380150019,644347.12341705896,415478.58559698082,438196.18498092052,495577.42120283272,414403.71099251212,462387.97267918405,489157.87203959993,383409.87461038888,221904.28737317573,248203.48159262107,201255.34158755603,168296.50250245444,108903.17649998542,8.8976515885948269E-6,8.8976515885948269E-6,8.8976515885948269E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Operating Cash Flow",null,null,null,null,null,null,null,179753.17021469754,-157921.90206862174,78660.156457208912,245597.72116605236,408157.31011309667,668567.77373426431,486467.59810495179,661351.8011964825,661932.87943056936,726015.11710691673,599796.4436604334,387975.20471796108,406737.06415461941,455740.03909274883,375772.49456679396,414481.6257693966,433375.88433027588,328676.97423096048,189961.41211960255,210126.86136541652,164933.1898436276,140407.43550652926,58714.634518505467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",7,"Taxes",null,null,null,null,null,null,-9603.2701930405256,-15878.876662848677,-22241.43460770922,-24685.512179060821,-26708.376818346856,-89643.927725746471,-24840.244478692344,-43319.227304127424,-56747.751381788425,-136007.68009583818,-27908.674925626303,-29610.413427377123,-73390.658475604316,-53416.158227456704,-34650.995748296649,-80574.187575082047,-115628.14505354587,-98743.923567300997,-58175.6359633842,-53553.67436187448,-63064.833294921234,-51707.385276260269,-24602.930046180201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-9603.2701930405256,-15878.876662848677,-22241.43460770922,-24685.512179060821,-26708.376818346856,-89643.927725746471,-24840.244478692344,-43319.227304127424,-56747.751381788425,-136007.68009583818,-27908.674925626303,-29610.413427377123,-73390.658475604316,-53416.158227456704,-34650.995748296649,-80574.187575082047,-115628.14505354587,-98743.923567300997,-58175.6359633842,-53553.67436187448,-63064.833294921234,-51707.385276260269,-24602.930046180201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",7,"Taxes",null,null,null,null,null,null,null,-9603.2443213067763,-15880.734145477176,-22276.093643714055,-24744.529077616608,-26788.223029328539,-89836.669415325799,-25076.909159159226,-43687.369311100803,-61385.829274115837,-138948.10488613418,-28484.713354410527,-30238.86819890653,-73986.365146574288,-54183.395678689783,-43063.145674363266,-108443.90923064614,-122709.4482893149,-101562.25839823183,-64962.934295993327,-58228.818795881765,-69918.71066589067,-57155.557365242719,-33138.155709812112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",7,"Taxes",null,null,null,null,null,null,null,-9603.2962251716344,-15877.225013704574,-22208.27623031029,-24628.720265866552,-26629.812320651294,-89453.993512410743,-24606.786516950553,-42956.348980163886,-52382.656377321771,-133302.14468678043,-26998.960616531382,-28907.628657575155,-72740.851885465861,-52697.390563277208,-33789.900364695583,-43296.852760353686,-114611.79458738738,-93814.896341694854,-53150.204038273478,-49381.694394577149,-55600.765110113032,-46164.394824728224,-15401.80221130604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,170142.25430693696,-173846.97695968597,56507.298336041844,222134.35793418321,385092.86000729119,586703.32338009262,468546.72854878509,630188.37929371069,620052.35037364217,609923.47930681228,594072.33299493708,371773.6490856107,348713.78283664578,421496.20133414748,359780.29311494151,357036.41568508121,344615.5907675043,251158.89395432395,147109.24817163512,174742.16932606057,121411.16428785882,101830.96233756951,59837.136195089523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,170142.25430693696,-173846.97695968597,56507.298336041844,222134.35793418321,385092.86000729119,586703.32338009262,468546.72854878509,630188.37929371069,620052.35037364217,609923.47930681228,594072.33299493708,371773.6490856107,348713.78283664578,421496.20133414748,359780.29311494151,357036.41568508121,344615.5907675043,251158.89395432395,147109.24817163512,174742.16932606057,121411.16428785882,101830.96233756951,59837.136195089523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,170134.60628482088,-173895.25138270544,56561.021363844578,223364.85271369238,388872.02387768636,594587.86246913718,475352.85607869265,642384.55883574532,630747.39867109514,627745.64891536604,615862.41006264847,385239.71739807428,364209.81983434624,441394.02552414295,371340.56531814887,353944.0634485379,366448.42375028506,281847.61621215707,156941.3530771824,189974.66279673931,131336.63092166535,111140.94513721173,75765.020790173308,8.8976515885948269E-6,8.8976515885948269E-6,8.8976515885948269E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,170149.87398952592,-173799.1270823263,56451.880226898618,220969.00090018581,381527.49779244536,579113.78022185352,461860.8115880012,618395.45221631858,609550.22305324755,592712.97242013633,572797.48304390197,359067.57606038591,333996.21226915356,403042.6485294716,341982.59420209838,371184.7730090429,318764.08974288846,234862.07788926561,136811.20808132907,160745.16697083937,109332.42473351456,94243.040681801038,43312.832307199424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",8,"Debt Service",null,null,null,null,null,null,-1662.4139947417398,410848.65359938634,135987.95568156795,-34198.361572962713,13801.695256504412,-344121.56595792761,-218815.70373563681,-307547.16633452766,-231961.82292002009,-221772.76863043278,-380686.95314585726,-193266.81365692426,-186787.30864669188,-230543.79964221429,-178025.29397578386,-214006.10644632371,-212842.28830392694,-192781.28765504327,-68587.460270082651,-38535.359405335512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,-1662.4139947417398,410848.65359938634,135987.95568156795,-34198.361572962713,13801.695256504412,-344121.56595792761,-218815.70373563681,-307547.16633452766,-231961.82292002009,-221772.76863043278,-380686.95314585726,-193266.81365692426,-186787.30864669188,-230543.79964221429,-178025.29397578386,-214006.10644632371,-212842.28830392694,-192781.28765504327,-68587.460270082651,-38535.359405335512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",8,"Debt Service",null,null,null,null,null,null,null,-1662.4597533125643,410747.48120698991,135821.31555695162,-34369.423767028813,14013.901164414568,-348128.92683153565,-223401.43249521445,-314744.2724498295,-213376.94720923118,-226129.15377740262,-393406.61274679139,-198262.35542161725,-193051.57219610477,-237987.12661446998,-181490.13173391201,-219413.45881691112,-225192.93071087461,-200548.44378593782,-74440.540242548304,-41956.631496602204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",8,"Debt Service",null,null,null,null,null,null,null,-1662.3679524807458,410952.2286597924,136156.10593066789,-34026.338518901459,13593.611984061583,-340456.62743695575,-214525.26566318737,-300717.32538487471,-248390.0634844593,-217559.36198022289,-368553.23360966105,-188568.75905587463,-181053.94942855663,-223785.67361384144,-174565.18775382877,-208771.25994748191,-201435.88355293957,-185624.61797464328,-63294.373046584209,-35458.691568750844,0,0,0,-8.8976515885950369E-6,-8.8976515885950369E-6,-8.8976515885950369E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",9,"Interest income",null,null,null,null,null,null,-148145.31966081026,-196657.21119906154,-171127.32373649627,-179553.22590642772,-187554.03849251958,-182040.89434093004,-171344.7595472043,-157468.33684484242,-134283.14660423418,-143771.50393205101,-121106.2931949201,-104942.35379584182,-94142.233498578091,-81441.560670311199,-68442.309097134421,-54767.595174903792,-39001.487972636765,-21250.759082740955,-10695.792033357058,-5307.1674438317505,-3.0483964397223235E-12,-3.1077358808341031E-12,-3.1682304109709114E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-148145.31966081026,-196657.21119906154,-171127.32373649627,-179553.22590642772,-187554.03849251958,-182040.89434093004,-171344.7595472043,-157468.33684484242,-134283.14660423418,-143771.50393205101,-121106.2931949201,-104942.35379584182,-94142.233498578091,-81441.560670311199,-68442.309097134421,-54767.595174903792,-39001.487972636765,-21250.759082740955,-10695.792033357058,-5307.1674438317505,-3.0483964397223235E-12,-3.1077358808341031E-12,-3.1682304109709114E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",9,"Interest income",null,null,null,null,null,null,null,-148145.28007784265,-196541.74859080996,-172066.87552428068,-180617.38050100318,-188776.26761810842,-183300.2154913228,-172484.23795165008,-158475.30534916872,-134860.92271476059,-146609.62856136274,-123827.21078855277,-107472.65956091536,-96666.382322754987,-83866.16509791468,-70559.657378784905,-56597.04802598909,-41048.638572420554,-22602.118156732326,-11574.641334233333,-5778.3519546609596,-3.0483964397223235E-12,-3.1077358808341031E-12,-3.1682304109709114E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",9,"Interest income",null,null,null,null,null,null,null,-148145.35948918096,-196775.15863694821,-170185.45050997593,-178488.0180718276,-186334.69573698382,-180785.32958617626,-170193.59027156667,-156437.06577714789,-133659.59952388942,-141108.93595572648,-118566.63055812212,-102586.73214553951,-91796.445709147927,-79185.285190736919,-66453.865107804042,-53051.20749315407,-37123.885502409044,-20016.621432156335,-9899.6387955215978,-4883.4425430358342,-3.0483964397223235E-12,-3.1077358808341031E-12,-3.1682304109709114E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",null,"Free Cash Flow To Equity",null,null,null,null,null,null,20334.520651384955,40344.465440638829,21367.930281113542,8382.7704547927715,211340.51677127602,60540.863081234973,78386.265265943977,165172.87611434062,253807.3808493879,244379.20674432849,92279.086654159721,73564.481632844618,67784.240691375817,109510.84102162199,113312.69004202323,88262.714063853709,92771.814490940596,37126.847216539725,67825.995868195401,130899.64247689331,121411.16428785882,101830.96233756951,59837.136195089523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,20334.520651384955,40344.465440638829,21367.930281113542,8382.7704547927715,211340.51677127602,60540.863081234973,78386.265265943977,165172.87611434062,253807.3808493879,244379.20674432849,92279.086654159721,73564.481632844618,67784.240691375817,109510.84102162199,113312.69004202323,88262.714063853709,92771.814490940596,37126.847216539725,67825.995868195401,130899.64247689331,121411.16428785882,101830.96233756951,59837.136195089523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,20326.866453665658,40310.481233474507,20315.461396515515,8378.0484456603881,214109.65742399252,63158.720146278734,79467.185631828121,169164.98103674711,282509.52874710335,255006.8665766007,98628.586527304316,79504.702415541673,74491.865315486488,119540.7338117583,119290.77620545196,77933.556605637685,100206.8544669899,58697.054269486922,70926.171500400756,142239.67934547615,131336.63092166535,111140.94513721173,75765.020790173308,8.8976515885948269E-6,8.8976515885948269E-6,8.8976515885948269E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,20342.14654786422,40377.942940517882,22422.535647590586,8454.6443094567512,208786.41403952314,57871.823198721511,77141.955653247162,161241.06105429598,227500.56004489883,234044.67448418698,85677.618876118795,67912.084858971764,61145.817131449003,100071.68972489324,100963.54134046557,109362.30556840691,80204.320687539846,29220.838482465999,63617.19623922326,120403.03285905269,109332.42473351456,94243.040681801038,43312.832307199424,-8.8976515885950369E-6,-8.8976515885950369E-6,-8.8976515885950369E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",10,"Distributions to Shareholders",null,null,null,null,null,null,-126619.98788839407,-74722.409282063149,-76146.427876075788,-67558.208831221069,-84047.135316134081,-141301.27657537573,-135972.05363427463,-171262.17908210575,-210711.26552276406,-187097.3500849469,-152797.02258587762,-88128.117975288696,-93158.1922593856,-61291.015790538848,-98969.492123493794,-111552.34820825371,-120475.04974572001,-88036.147640400683,-62854.566209735785,-99597.156095425657,-138444.65565302921,-121071.38701228297,-59837.136195089508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,-126619.98788839407,-74722.409282063149,-76146.427876075788,-67558.208831221069,-84047.135316134081,-141301.27657537573,-135972.05363427463,-171262.17908210575,-210711.26552276406,-187097.3500849469,-152797.02258587762,-88128.117975288696,-93158.1922593856,-61291.015790538848,-98969.492123493794,-111552.34820825371,-120475.04974572001,-88036.147640400683,-62854.566209735785,-99597.156095425657,-138444.65565302921,-121071.38701228297,-59837.136195089508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-126619.98788839407,-74710.30051534115,-75048.282946708088,-67041.826246960918,-84724.799133390072,-146413.41074742842,-136680.25582390532,-175008.78649524285,-237484.71063740033,-199853.82972299744,-161462.86429697654,-97520.937750211859,-92998.291385265999,-71572.872079033885,-110265.28181729428,-97532.56514068399,-126164.53303874297,-111195.14629632002,-70607.025079847284,-108240.8874126747,-146451.78720716285,-130343.72696604088,-75765.020790173323,-8.8976515885948269E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-126619.98788839407,-74734.489475477632,-77247.091043007415,-68076.586080913985,-83315.484897116927,-136623.05917079974,-135093.54452886764,-169351.59195509597,-181756.95928608099,-176522.94143909839,-144686.45783496788,-78602.874947824865,-84141.852828060335,-61210.550283663746,-88684.273547635938,-118389.75396034187,-123159.63751606908,-75620.737084838605,-50816.019337938764,-91617.775353105812,-131643.83636769728,-113518.06345366963,-43312.832307199424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",11,"Equity",null,null,null,null,null,null,64340.353296925707,99320.041864229061,35134.884447649718,6141.3685138780638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,64340.353296925707,99320.041864229061,35134.884447649718,6141.3685138780638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",11,"Equity",null,null,null,null,null,null,null,64340.333600795304,99318.588511781098,35174.666483204346,6183.64551674615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",11,"Equity",null,null,null,null,null,null,null,64340.373115166512,99321.547008453519,35095.281371139397,6099.1769365904547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",null,"Net Cash Flow",null,null,null,null,null,null,-41945.113940083407,64942.098022804741,-19643.613147312528,-53034.069862550234,127293.38145514193,-80760.413494140754,-57585.788368330657,-6089.3029677651357,43096.11532662384,57281.856659381592,-60517.935931717904,-14563.636342444079,-25373.951568009783,48219.825231083145,14343.197918529433,-23289.634144399999,-27703.235254779414,-50909.300423860957,4971.4296584596159,31302.48638146765,-17033.491365170397,-19240.42467471346,1.4551915228366852E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,-41945.113940083407,64942.098022804741,-19643.613147312528,-53034.069862550234,127293.38145514193,-80760.413494140754,-57585.788368330657,-6089.3029677651357,43096.11532662384,57281.856659381592,-60517.935931717904,-14563.636342444079,-25373.951568009783,48219.825231083145,14343.197918529433,-23289.634144399999,-27703.235254779414,-50909.300423860957,4971.4296584596159,31302.48638146765,-17033.491365170397,-19240.42467471346,1.4551915228366852E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Net Cash Flow",null,null,null,null,null,null,null,-41952.787833933107,64918.769229914455,-19558.155066988227,-52480.132284554376,129384.85829060245,-83254.69060114969,-57213.070192077197,-5843.8054584957426,45024.818109703017,55153.036853603262,-62834.277769672219,-18016.235334670186,-18506.426069779511,47967.861732724414,9025.4943881576764,-19599.008535046305,-25957.678571753073,-52498.092026833096,319.14642055347213,33998.791932801454,-15115.156285497505,-19202.781828829146,-1.4551915228366852E-11,0,8.8976515885948269E-6,8.8976515885948269E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Colombia",null,"Net Cash Flow",null,null,null,null,null,null,null,-41937.468225363336,64965.000473493768,-19729.274024277431,-53522.764834866779,125470.92914240621,-78751.235972078226,-57951.58887562048,-8110.5309007999895,45743.600758817833,57521.733045088593,-59008.838958849083,-10690.7900888531,-22996.035696611332,38861.13944122949,12279.267792829633,-9027.4483919349586,-42955.316828529234,-46399.898602372603,12801.176901284496,28785.25750594688,-22311.411634182718,-19275.022771868593,0,-8.8976515885950369E-6,-8.8976515885950369E-6,-8.8976515885950369E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A67,$E$3:$E$14,$G$3:$G$14,0),CJ67,FL67,IN67)*_xlfn.XLOOKUP($A67,$E$3:$E$14,$F$3:$F$14,0)","v":106239.52070993448},64294.406769851077,129236.50479265582,109592.89164534329,56558.821782793057,183852.203237935,103091.78974379424,45506.001375463587,39416.698407698452,82512.813734322292,139794.67039370388,79276.73446198598,64713.098119541901,39339.146551532118,87558.971782615263,101902.1697011447,78612.535556744697,50909.300301965282,-1.2189567496534437E-4,4971.4295365639409,36273.915918031591,19240.424552861194,-1.2185226660221815E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,null,null,null,12,"Cash EoP",null,null,null,null,null,null,106239.52070993448,64294.406769851077,129236.50479265582,109592.89164534329,56558.821782793057,183852.203237935,103091.78974379424,45506.001375463587,39416.698407698452,82512.813734322292,139794.67039370388,79276.73446198598,64713.098119541901,39339.146551532118,87558.971782615263,101902.1697011447,78612.535556744697,50909.300301965282,-1.2189567496534437E-4,4971.4295365639409,36273.915918031591,19240.424552861194,-1.2185226660221815E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,-1.2185225205030292E-4,null,null,null,"Colombia",12,"Cash EoP",null,null,null,null,null,null,106239.52070993448,64286.732876001377,129205.50210591583,109647.3470389276,57167.214754373228,186552.0730449757,103297.38244382601,46084.312251748808,40240.506793253066,85265.324902956083,140418.36175655934,77584.083986887126,59567.848652216941,41061.42258243743,89029.284315161844,98054.77870331952,78455.770168273215,52498.091596520142,-4.30312953540124E-4,319.14599024051859,34317.937923041973,19202.781637544467,-1.9128467829432338E-4,-1.9128469284623861E-4,-1.9128469284623861E-4,-1.8238704125764379E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,-1.7348938966904896E-4,null,null,null,"Colombia",12,"Cash EoP",null,null,null,null,null,null,106239.52070993448,64302.052484571148,129267.05295806492,109537.77893378749,56015.014098920707,181485.94324132692,102734.7072692487,44783.118393628218,36672.587492828228,82416.188251646061,139937.92129673465,80929.082337885571,70238.292249032471,47242.256552421139,86103.395993650629,98382.663786480261,89355.215394545303,46399.898566016069,-3.6356534110382199E-5,12801.176864927962,41586.434370874842,19275.022736692124,-3.5176468372810632E-5,-3.5176468372810632E-5,-4.4074119961405669E-5,-5.2971771550000706E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5,-6.1869423138595736E-5]
[]
[]
[]
[]
[null,null,"Chile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile"]
[]
[null,null,"Cash Flow Chile - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Chile - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Chile - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Chile - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY75+1","v":2066},{"$f":"+AZ75+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Chile",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CK76,FM76,IO76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":253687.36390973171},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CL76,FN76,IP76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":263036.09425530856},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CM76,FO76,IQ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":333842.97108387871},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CN76,FP76,IR76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":360486.81927643053},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CO76,FQ76,IS76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":388547.93347368244},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CP76,FR76,IT76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":417864.8249950998},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CQ76,FS76,IU76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":441011.42801127495},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CR76,FT76,IV76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":467930.37560895755},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CS76,FU76,IW76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":502521.6830551516},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CT76,FV76,IX76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":1196034.5890190892},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CU76,FW76,IY76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":438240.31307474308},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CV76,FX76,IZ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":324137.35945544502},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CW76,FY76,JA76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":223264.85371136782},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CX76,FZ76,JB76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":222053.40759136781},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CY76,GA76,JC76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":234413.30656079607},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),CZ76,GB76,JD76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":247270.96926636645},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DA76,GC76,JE76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":260203.71114489817},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DB76,GD76,JF76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":268306.55825270724},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DC76,GE76,JG76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":270798.79772521404},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DD76,GF76,JH76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":264264.05035939108},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DE76,GG76,JI76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":231078.35142050061},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DF76,GH76,JJ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":241961.94468062531},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DG76,GI76,JK76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":253711.23226031108},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DH76,GJ76,JL76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":250883.78278603879},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DI76,GK76,JM76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":259537.86478740867},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DJ76,GL76,JN76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":271914.40336510481},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DK76,GM76,JO76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":285360.93158315815},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DL76,GN76,JP76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":299183.12376668677},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DM76,GO76,JQ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":306082.6121735425},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DN76,GP76,JR76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":314117.34561680537},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DO76,GQ76,JS76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":329775.17401283915},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DP76,GR76,JT76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":346418.18596260238},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DQ76,GS76,JU76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":363947.83802001009},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DR76,GT76,JV76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":342693.38694200548},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DS76,GU76,JW76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":178836.47285738948},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DT76,GV76,JX76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":191666.42523453265},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DU76,GW76,JY76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":205783.11214417953},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DV76,GX76,JZ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":220649.12163309168},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DW76,GY76,KA76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":237900.94853359813},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DX76,GZ76,KB76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":257558.11874542091},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DY76,HA76,KC76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":295899.99996981485},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),DZ76,HB76,KD76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EA76,HC76,KE76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EB76,HD76,KF76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EC76,HE76,KG76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),ED76,HF76,KH76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EE76,HG76,KI76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EF76,HH76,KJ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EG76,HI76,KK76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EH76,HJ76,KL76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EI76,HK76,KM76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EJ76,HL76,KN76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EK76,HM76,KO76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EL76,HN76,KP76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EM76,HO76,KQ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EN76,HP76,KR76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EO76,HQ76,KS76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EP76,HR76,KT76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EQ76,HS76,KU76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),ER76,HT76,KV76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),ES76,HU76,KW76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),ET76,HV76,KX76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EU76,HW76,KY76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EV76,HX76,KZ76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EW76,HY76,LA76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EX76,HZ76,LB76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A76,$E$3:$E$14,$G$3:$G$14,0),EY76,IA76,LC76)*_xlfn.XLOOKUP($A76,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,253687.36390973171,263036.09425530856,333842.97108387871,360486.81927643053,388547.93347368244,417864.8249950998,441011.42801127495,467930.37560895755,502521.6830551516,1196034.5890190892,438240.31307474308,324137.35945544502,223264.85371136782,222053.40759136781,234413.30656079607,247270.96926636645,260203.71114489817,268306.55825270724,270798.79772521404,264264.05035939108,231078.35142050061,241961.94468062531,253711.23226031108,250883.78278603879,259537.86478740867,271914.40336510481,285360.93158315815,299183.12376668677,306082.6121735425,314117.34561680537,329775.17401283915,346418.18596260238,363947.83802001009,342693.38694200548,178836.47285738948,191666.42523453265,205783.11214417953,220649.12163309168,237900.94853359813,257558.11874542091,295899.99996981485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Income",null,null,null,null,null,null,null,253687.36390973171,263189.08103355882,335669.64297524613,364022.53820033523,394034.79832414043,425865.69745056832,451326.69305968564,481303.88470539841,519454.9849452349,1246516.362343241,457508.62627370149,340105.84638948197,235319.29598264839,235556.45140096603,249619.17994475528,264474.43224859965,279889.09475090809,289882.60627160681,294899.79620379268,290943.72542195371,253107.33779944284,266356.73630294204,280437.2364675299,282024.42979769298,289883.64053469815,305186.44042662298,321445.1175003337,338686.26626135863,349049.97106226685,360943.47136259923,380776.06147643737,401934.28943653213,424537.95176708413,401797.15673061949,209520.41784103002,225403.71791243067,244137.44265890538,262687.10065718077,284365.54327628779,310021.66875793005,357088.22525658074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Income",null,null,null,null,null,null,null,253687.36390973171,262883.92332609335,332044.97074209724,357084.24082014716,382974.1212120977,410391.83194784599,430605.20654063619,454739.79738142359,485932.8879693948,1147110.6441806508,419652.12144433777,308953.20774141629,211631.37810346816,209481.70330357732,219890.7088086986,230920.73176474147,241810.57400272405,248198.50349079791,246647.03237698655,240022.176169357,211011.02473943552,220039.36094975693,229495.99666714313,222729.78088081122,232849.21652738276,242804.82843578476,253662.34251380269,264662.34259654529,268390.17150988057,273319.40987300576,285424.80346440704,298531.10035878868,312101.06068394007,292573.06232975423,152277.5060588718,162129.88022905786,173672.37268957851,185417.83404059691,199452.58973698129,214702.82968992207,244664.39924847125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",1,"Income with mitigated demand risk",null,null,null,null,null,null,54149.626304308127,42416.541137876426,98212.773043377849,95747.565346525545,89671.88370099118,92460.979082283055,91978.950282063233,92229.525615745122,96495.034690891975,757297.74611113186,81312.59238015837,32319.736499583323,23211.416854771996,13675.518232810666,14141.737577302494,14625.160206226761,14287.336826166886,8698.3980584608726,950.55913993788545,4623.3422530042099,1009.2811833046342,680.88299474551809,701.59268823643879,722.93234980560067,744.94169125354665,767.57855458792631,790.92516958869612,814.98189624291933,839.79354489251364,865.31285301760488,891.63210205994562,813.69359256937048,946.72287484020467,975.49117299595775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,54149.626304308127,42416.541137876426,98212.773043377849,95747.565346525545,89671.88370099118,92460.979082283055,91978.950282063233,92229.525615745122,96495.034690891975,757297.74611113186,81312.59238015837,32319.736499583323,23211.416854771996,13675.518232810666,14141.737577302494,14625.160206226761,14287.336826166886,8698.3980584608726,950.55913993788545,4623.3422530042099,1009.2811833046342,680.88299474551809,701.59268823643879,722.93234980560067,744.94169125354665,767.57855458792631,790.92516958869612,814.98189624291933,839.79354489251364,865.31285301760488,891.63210205994562,813.69359256937048,946.72287484020467,975.49117299595775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,54149.626304308127,42460.895258624048,98816.790589976372,96617.986933789827,90942.775673625409,94183.343609709016,94181.750377579257,94861.443733939188,99678.928710593842,791011.60222685908,85126.645323212404,34009.44681940959,24527.593250905415,14522.007055126849,15090.772396800772,15683.238419919091,15395.930089584081,9405.2591960188656,1005.8082211950078,5308.8059395701821,1075.1583950051688,752.50159248850014,779.26581290773925,806.98203141966417,835.71087492048025,865.40664625162026,896.18659830727972,928.06116507393926,961.10036545470382,995.25160494687509,1030.6495246711822,944.85328976943731,1105.3031886687272,1144.5784291743832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,54149.626304308127,42372.275478844334,97613.13659676844,94886.690410120689,88420.758521137221,90773.851816843511,89831.877921000923,89676.978474136282,93422.544098384242,725008.10418555629,77668.670201799716,30714.084694295394,21966.215150066135,12879.065089476151,13253.240360184878,13639.502344029135,13259.839233206971,8046.2900822401698,899.79562001786348,4048.4463356232413,949.35327339440232,616.0558799764749,631.6349575925326,647.60821060097135,664.00064908059551,680.7766108768401,697.99223350342265,715.6433778998055,733.75785020388082,752.29605124885279,771.32052843013287,700.69721188337735,810.84361848501851,831.32935494117396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",2,"Income with low demand risk",null,null,null,null,null,null,184982.89809677837,203738.54980777917,218687.09032314061,246391.64834946682,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A78,$E$3:$E$14,$G$3:$G$14,0),CO78,FQ78,IS78)*_xlfn.XLOOKUP($A78,$E$3:$E$14,$F$3:$F$14,0)","v":274463.42310398159},299142.71892185305,321067.34084104357,345815.16588963615,373194.18503142102,403230.99116517324,332020.65064728685,271317.9714691384,178299.99409427209,184450.70915167153,195061.78607616189,205967.63295498842,217459.83027275658,228972.20925982995,236366.9785596187,225758.42953654379,230069.07023719596,241281.0616858798,253009.63957207464,250160.85043623319,258792.92309615514,271146.8248105169,284570.00641356944,298368.14187044383,305242.81862864998,313252.03276378778,328883.5419107792,345604.492370033,363001.1151451699,341717.89576900954,178836.47285738948,191666.42523453265,205783.11214417953,220649.12163309168,237900.94853359813,257558.11874542091,295899.99996981485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,184982.89809677837,203738.54980777917,218687.09032314061,246391.64834946682,274463.42310398159,299142.71892185305,321067.34084104357,345815.16588963615,373194.18503142102,403230.99116517324,332020.65064728685,271317.9714691384,178299.99409427209,184450.70915167153,195061.78607616189,205967.63295498842,217459.83027275658,228972.20925982995,236366.9785596187,225758.42953654379,230069.07023719596,241281.0616858798,253009.63957207464,250160.85043623319,258792.92309615514,271146.8248105169,284570.00641356944,298368.14187044383,305242.81862864998,313252.03276378778,328883.5419107792,345604.492370033,363001.1151451699,341717.89576900954,178836.47285738948,191666.42523453265,205783.11214417953,220649.12163309168,237900.94853359813,257558.11874542091,295899.99996981485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",2,"Income with low demand risk",null,null,null,null,null,null,null,184982.89809677837,203816.89474237233,219799.70166222093,248844.13863419049,278280.40093541786,304860.69728869759,328442.38946891431,355617.85136689153,385740.90535371349,418516.44359592616,346313.17107261292,284523.82114405511,187786.33500928522,195601.6252320385,207600.28533731442,220152.73655219603,233793.97972699412,247261.38087442092,257410.89246294671,248537.778684599,252032.17940443769,265604.23471045354,279657.97065462219,281217.44776627334,289047.92965977767,304321.03378037136,320548.93090202642,337758.20509628468,348088.87069681217,359948.21975765238,379745.41195176617,400989.43614676269,423432.64857841539,400652.57830144512,209520.41784103002,225403.71791243067,244137.44265890538,262687.10065718077,284365.54327628779,310021.66875793005,357088.22525658074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",2,"Income with low demand risk",null,null,null,null,null,null,null,184982.89809677837,203660.51389090862,217597.66687122171,244060.29949050082,270534.3882499141,293908.23710040888,313530.01304712071,336092.95628725656,360843.51233899628,388024.59440127102,318188.28520631493,258760.9890174233,169099.65942623623,174097.89657964269,183042.46690889052,192434.65189263123,202180.29640354862,211903.60886138567,215031.97017258193,205040.06481832889,210061.67146604112,219423.30506978044,228864.36170955061,222082.17267021025,232185.21587830217,242124.05182490792,252964.35028029926,263946.69921864546,267656.41365967668,272567.11382175691,284653.48293597694,297830.4031469053,311290.21706545504,291741.73297481309,152277.5060588718,162129.88022905786,173672.37268957851,185417.83404059691,199452.58973698129,214702.82968992207,244664.39924847125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",3,"Income with demand risk",null,null,null,null,null,null,14554.839508645218,16881.003309652948,16943.107717360261,18347.605580438158,24412.626668709669,26261.126990963679,27965.136888168156,29885.684103576266,32832.463332838612,35505.851742784362,24907.070047297853,20499.651486723276,21753.442762323735,23927.18020688563,25209.782907331672,26678.176105151262,28456.544045974693,30635.95093441644,33481.26002565743,33882.278569843103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,14554.839508645218,16881.003309652948,16943.107717360261,18347.605580438158,24412.626668709669,26261.126990963679,27965.136888168156,29885.684103576266,32832.463332838612,35505.851742784362,24907.070047297853,20499.651486723276,21753.442762323735,23927.18020688563,25209.782907331672,26678.176105151262,28456.544045974693,30635.95093441644,33481.26002565743,33882.278569843103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",3,"Income with demand risk",null,null,null,null,null,null,null,14554.839508645218,16911.29103256244,17053.150723048828,18560.41263235491,24811.621715097186,26821.656552161752,28702.553213192081,30824.589604567689,34035.150880927577,36988.316520455788,26068.809877876141,21572.578426017244,23005.367722457748,25432.819113800666,26928.122210640096,28638.457276484529,30699.18493432986,33215.966201167052,36483.095519650946,37097.140797784501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",3,"Income with demand risk",null,null,null,null,null,null,null,14554.839508645218,16851.133956340374,16834.167274107094,18137.250919525646,24018.974441046379,25709.743030593592,27243.315572514541,28969.862620030777,31666.831532014319,34077.945593823344,23795.166036223109,19478.134029697638,20565.503527165798,22504.741634458482,23595.001539623219,24846.57752808111,26370.438365968464,28248.604547172075,30715.266584386747,30933.665015404877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",4,"Operating Costs",null,null,null,null,null,null,-90305.092991927071,-83996.845912937948,-90834.339242479837,-98084.670382142329,-103037.8669430467,-102512.59334783815,-115839.87661923443,-122484.15655507364,-126106.94583933573,-215649.65505094363,-98152.485639914506,-53393.184343744528,-48046.827668078549,-49216.740523223016,-50977.581535809382,-53036.942612659186,-54636.807950956943,-48811.345911059667,-45863.417735610688,-48107.771763622957,-35265.658542206358,-36213.417667467816,-36930.119524806847,-35834.182457665294,-36986.16527692238,-38236.736291225352,-39369.135325994386,-40769.977044388652,-41402.092434924074,-40892.877932440111,-42304.496635567906,-43724.354525655101,-45507.20484809122,-39935.477380934099,-20264.47042627096,-21030.619809653534,-21826.953710846105,-22654.260444165222,-23514.661718436553,-24868.842568765656,-23348.777579321468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-90305.092991927071,-83996.845912937948,-90834.339242479837,-98084.670382142329,-103037.8669430467,-102512.59334783815,-115839.87661923443,-122484.15655507364,-126106.94583933573,-215649.65505094363,-98152.485639914506,-53393.184343744528,-48046.827668078549,-49216.740523223016,-50977.581535809382,-53036.942612659186,-54636.807950956943,-48811.345911059667,-45863.417735610688,-48107.771763622957,-35265.658542206358,-36213.417667467816,-36930.119524806847,-35834.182457665294,-36986.16527692238,-38236.736291225352,-39369.135325994386,-40769.977044388652,-41402.092434924074,-40892.877932440111,-42304.496635567906,-43724.354525655101,-45507.20484809122,-39935.477380934099,-20264.47042627096,-21030.619809653534,-21826.953710846105,-22654.260444165222,-23514.661718436553,-24868.842568765656,-23348.777579321468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",4,"Operating Costs",null,null,null,null,null,null,null,-90305.092991927071,-84193.78945160599,-91437.983695297604,-99189.470112607392,-104673.50466168742,-104641.48357386964,-118743.47517581243,-126060.83894539696,-130483.18467527784,-224811.86691324203,-102497.31361839487,-56368.620146954941,-50739.986170898912,-52238.41813297294,-54359.209205161838,-56834.589559487242,-58836.104514229068,-53069.691307108049,-49824.743648787036,-52574.438324902214,-38573.528930788612,-39813.228476499797,-40847.103190564128,-39844.743945621951,-41281.539598485411,-42879.906382380686,-44358.166969293823,-46151.754751824585,-47187.436716937744,-47114.265965195482,-48984.302212802548,-50881.442054982355,-53220.845344008725,-47358.177991858363,-23936.912815627009,-24966.090491653558,-26040.970852628292,-27163.111320718737,-28335.701787159378,-30117.327835859218,-28747.508072460219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",4,"Operating Costs",null,null,null,null,null,null,null,-90305.092991927071,-83800.655724598822,-90236.124493192896,-96997.643461282569,-101441.04056249389,-100435.43583550006,-112991.64251356394,-118978.56320254164,-121858.4975360614,-206831.00938364188,-93933.133667849994,-50562.400181425495,-45499.46642195982,-46376.122746285138,-47814.362533908396,-49502.27172587697,-50747.780524648078,-44887.314486944117,-42229.82558495905,-44035.039316711838,-32261.845793306038,-32960.744748037272,-33092.294201464931,-32562.477631181369,-33162.617906725194,-34014.306940246672,-34972.192579793278,-36050.482066293793,-36353.906850793421,-35491.198171727701,-36533.648164993974,-37571.923455004799,-38909.327659811621,-33618.03784171227,-17154.411804596664,-17714.387393240013,-18293.660761208983,-18892.563008722871,-19512.513448965976,-20533.524843660227,-18911.537806257082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",5,"Investment & Capex",null,null,null,null,null,null,-229326.65153061174,-267400.97379091009,-470122.34238073335,-507393.67877928086,-214319.02533724188,-25169.138711274278,-50507.65998879417,-49643.370337650573,-62343.213081704984,-20523.706482890746,-31215.686433851777,-40385.110600977619,-25223.590230198668,-6440.4156276818303,-8026.6049559178455,-6594.2443271985203,-7701.3616933073354,-19407.649331532873,-8665.7862874334878,-14156.08412688974,-4693.3278146747643,-6992.3720369656867,-11272.08352345371,-5020.4802750505742,-20322.618544607096,-5588.1032194701829,-3220.8596192833425,-30040.091780760598,-3669.4202593379123,-3643.4958073403232,-6793.6562676497961,-8558.7275234941389,-16497.013787499716,-7375.6368253020501,-4986.813139164643,-6476.4112882688005,-21693.63869691607,-23650.806777305334,-3693.0840748636056,-2010.8379968102672,-2917.480018408331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-229326.65153061174,-267400.97379091009,-470122.34238073335,-507393.67877928086,-214319.02533724188,-25169.138711274278,-50507.65998879417,-49643.370337650573,-62343.213081704984,-20523.706482890746,-31215.686433851777,-40385.110600977619,-25223.590230198668,-6440.4156276818303,-8026.6049559178455,-6594.2443271985203,-7701.3616933073354,-19407.649331532873,-8665.7862874334878,-14156.08412688974,-4693.3278146747643,-6992.3720369656867,-11272.08352345371,-5020.4802750505742,-20322.618544607096,-5588.1032194701829,-3220.8596192833425,-30040.091780760598,-3669.4202593379123,-3643.4958073403232,-6793.6562676497961,-8558.7275234941389,-16497.013787499716,-7375.6368253020501,-4986.813139164643,-6476.4112882688005,-21693.63869691607,-23650.806777305334,-3693.0840748636056,-2010.8379968102672,-2917.480018408331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",5,"Investment & Capex",null,null,null,null,null,null,null,-229326.65153061174,-268034.12492318661,-473531.19025239354,-513464.98823744425,-217876.00516470001,-25612.588655348427,-51849.241494675291,-51238.018624114469,-64640.460451943232,-21386.14652591015,-32692.789961304501,-42512.032938728691,-26704.586755559489,-6857.780860402685,-8582.8017724022448,-7065.3048536618753,-8302.9577869379973,-21011.714017865052,-9353.6811142055831,-15519.691880949786,-5156.5572815706782,-7682.7436672932499,-12377.37527711606,-5555.1897320191238,-22759.620937565065,-6306.4692267686833,-3651.1642546267808,-34298.302746579087,-4202.319504768876,-4200.9672317571749,-7868.5726091358392,-9962.7243634914357,-19295.847154017254,-8673.5113285220796,-5890.5517306416677,-7688.3454576011009,-25881.917397988644,-28357.99910132209,-4450.2502427323989,-2435.218567461588,-3550.8668469899421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",5,"Investment & Capex",null,null,null,null,null,null,null,-229326.65153061174,-266769.60389438417,-466737.41677095467,-501393.30199724884,-210819.22702236715,-24734.507110842624,-49201.397730755009,-48099.546327516975,-60128.460652049704,-19696.626156857619,-29806.086505599709,-38365.522566215324,-23824.441245040729,-6048.5477182271106,-7506.5649759928592,-6156.0078255390499,-7144.4984159931682,-17931.499780265603,-8035.4069415494987,-12912.218910529709,-4272.8365898213342,-6368.7627989718249,-10278.746813077627,-4542.7691273482715,-18153.504834294967,-4952.0146734163354,-2841.8720627534967,-26310.100899145622,-3204.8358578208695,-3159.8364772774289,-5865.2697532485627,-7352.1813137961635,-14103.339550034891,-6271.5977127246333,-4221.4696156531008,-5455.1724826333693,-18181.92644997525,-19723.634693290278,-3064.5285712291939,-1660.2940748009635,-2396.8966643977387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,-2234.8020453622553,137.33759213558281,-3038.7297463262489,-967.18730539193086,-9034.4594065263518,-18251.594945041586,-15975.759737068303,-6346.3708980132315,2317.5073598876475,276.77704049986005,11104.089594957279,13456.21236848433,16063.732136759692,-3116.9656752365231,-2366.3958474950878,-3999.0758700612864,-2927.6337537385971,8263.2185670714716,-2100.252491578779,4240.2209527413397,-4404.1168043327789,-2091.2493605091308,139.19411296743772,-5050.0240748940987,13638.572400614081,-386.29193761822989,-3355.261716208156,13645.344128477716,449.86606805870366,1165.4104558204435,5926.3581286684757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-2234.8020453622553,137.33759213558281,-3038.7297463262489,-967.18730539193086,-9034.4594065263518,-18251.594945041586,-15975.759737068303,-6346.3708980132315,2317.5073598876475,276.77704049986005,11104.089594957279,13456.21236848433,16063.732136759692,-3116.9656752365231,-2366.3958474950878,-3999.0758700612864,-2927.6337537385971,8263.2185670714716,-2100.252491578779,4240.2209527413397,-4404.1168043327789,-2091.2493605091308,139.19411296743772,-5050.0240748940987,13638.572400614081,-386.29193761822989,-3355.261716208156,13645.344128477716,449.86606805870366,1165.4104558204435,5926.3581286684757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-2234.8020453622553,104.88907868784003,-3104.0676431499537,-1033.2881231189592,-9268.7520388084358,-18805.893554161888,-16649.694044023581,-6849.0585219288596,2095.4991069614116,-15.255204906082326,11360.970642143309,13959.484563109569,16867.108608498464,-3417.6686290364432,-3005.1453389983976,-4815.0789231861363,-4109.9170370437878,10363.124096501444,-2414.9112749028436,4528.384747295856,-4971.4641569738842,-2453.8110529363771,10.0468426200365,-5805.8490474587252,15190.052955046796,-535.58939645735813,-3918.6025415770628,15483.043018819273,473.88960881674461,1305.2698187449337,6844.7547785268334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-2234.8020453622553,169.65429964430018,-2974.1413574357689,-902.49164844435779,-8805.4013852016396,-17712.384079598782,-15325.705490008848,-5868.3203338418789,2520.7783059610874,544.96960136399957,10846.909783220035,12968.076838485273,15297.453411580436,-2839.9394340400245,-2110.9529872781773,-3605.2466211517785,-2579.0537090399253,7733.709310178996,-1821.123144121759,3967.7151764037926,-3795.1174811430219,-1666.6680721719192,356.67408991411526,-4268.6896462704844,12370.190616861091,-837.81999095594028,-2870.3294119446982,12024.901059849955,424.24896334179078,1039.6864242102392,5130.8882487376413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",null,"Operating Cash Flow",null,null,null,null,null,null,-68179.182658169375,-88224.387856403904,-230152.4402856607,-245958.71719038457,62156.581786867522,271931.49799094582,258688.13166617803,289456.4778182201,316389.03149399854,960138.00452575472,319976.23059593409,243815.2768792072,166058.16794985032,163279.28576522646,173042.72422157376,183640.70645644746,194937.90774689527,208350.78157718616,214169.34121059108,206240.41542161972,186715.24825928669,196664.90561568268,205648.22332501796,204979.09597842884,215867.65336649329,227703.27191679104,239415.67492167224,242018.39907001524,261460.9655473392,270746.38233284536,286603.3792382899,294135.10391345312,301943.61938441917,295382.27273576934,153585.18929195387,164159.39413661032,162262.51973641734,174344.05441162112,210693.20274029797,230678.43817984499,269633.74237208505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,-68179.182658169375,-88224.387856403904,-230152.4402856607,-245958.71719038457,62156.581786867522,271931.49799094582,258688.13166617803,289456.4778182201,316389.03149399854,960138.00452575472,319976.23059593409,243815.2768792072,166058.16794985032,163279.28576522646,173042.72422157376,183640.70645644746,194937.90774689527,208350.78157718616,214169.34121059108,206240.41542161972,186715.24825928669,196664.90561568268,205648.22332501796,204979.09597842884,215867.65336649329,227703.27191679104,239415.67492167224,242018.39907001524,261460.9655473392,270746.38233284536,286603.3792382899,294135.10391345312,301943.61938441917,295382.27273576934,153585.18929195387,164159.39413661032,162262.51973641734,174344.05441162112,210693.20274029797,230678.43817984499,269633.74237208505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Operating Cash Flow",null,null,null,null,null,null,null,-68179.182658169375,-88933.944262545949,-232403.59861559499,-249665.20827283539,62216.536458944567,276805.7316671884,264084.28234517435,297155.96861395816,326426.83892497525,1000303.0936991827,333679.49333614548,255184.67786690791,174741.83166468845,173042.58377855399,183672.02362819278,195759.45891226438,208640.11541269725,226164.32504313518,233306.46016589721,227377.97996339758,204405.78743010969,216406.9531062126,227222.80484246975,230818.64707259319,241032.53295369449,255464.47542101625,269517.183734836,273719.25178177422,298134.10444937699,310933.50798439147,330767.94143302582,341090.12301805831,352021.25926905818,345765.4674102391,179692.95329476136,192749.28196317601,192214.55440828844,207165.99023513994,251579.59124639601,277469.12235460925,324789.85033713054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Operating Cash Flow",null,null,null,null,null,null,null,-68179.182658169375,-87516.681993245336,-227902.71187948607,-242209.19628682861,61908.452242035011,267509.50492190453,253086.4608063084,281793.36751752312,306466.70808724483,921127.97824151535,306759.81105410808,232993.36183226077,157604.92384804806,154217.09340502505,162458.82831151917,171657.2055921737,181339.24135304286,193113.39853376718,194560.67670635626,187042.63311851924,170681.22487516515,179043.18533057591,186481.62974251472,181355.84447601112,193903.28440322372,203000.68683116583,212977.94845931121,214326.66069095582,229255.67776460806,235708.06164821086,248156.77379490214,253606.99558998769,259088.39347409358,252683.42677531732,130901.62463862204,138960.32035318448,137196.78547839427,146801.63633858375,176875.54771678612,192509.01077146089,223355.96477781644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",7,"Taxes",null,null,null,null,null,null,-5145.338223888567,-12593.76447689119,-17657.142462125303,-3773.1847038869146,15685.390588965358,-20112.480786304593,-4936.7102729698508,-3756.6902978286203,-3190.8727086447957,-310.87849979236779,-53981.873579998894,-3657.9015819325182,-20339.94018528223,-98.154656212895091,-285.83367239348911,-6744.1785569128715,-26619.879016971652,-28634.357387527161,-29052.9535067123,-35352.414645590841,-36586.204375807327,-35543.229700771437,-37455.015544040703,-40473.104394730937,-36191.258337452622,-40423.673853021253,-42847.077190386277,-44743.816413415254,-59822.030931351313,-71683.92226308721,-76705.337501324102,-80782.706814953926,-84796.085425181998,-132216.15999298653,-39122.742427635552,-42287.412674870437,-45195.870399726358,-44637.393965201729,-47993.403179486391,-58066.743533807101,-126649.52845042683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-5145.338223888567,-12593.76447689119,-17657.142462125303,-3773.1847038869146,15685.390588965358,-20112.480786304593,-4936.7102729698508,-3756.6902978286203,-3190.8727086447957,-310.87849979236779,-53981.873579998894,-3657.9015819325182,-20339.94018528223,-98.154656212895091,-285.83367239348911,-6744.1785569128715,-26619.879016971652,-28634.357387527161,-29052.9535067123,-35352.414645590841,-36586.204375807327,-35543.229700771437,-37455.015544040703,-40473.104394730937,-36191.258337452622,-40423.673853021253,-42847.077190386277,-44743.816413415254,-59822.030931351313,-71683.92226308721,-76705.337501324102,-80782.706814953926,-84796.085425181998,-132216.15999298653,-39122.742427635552,-42287.412674870437,-45195.870399726358,-44637.393965201729,-47993.403179486391,-58066.743533807101,-126649.52845042683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",7,"Taxes",null,null,null,null,null,null,null,-5145.3595764427828,-12666.926374612298,-17912.68435696395,-3986.8821613239966,15848.533671819299,-20296.511518827137,-4894.6277561134866,-3790.3876262609515,-2986.1504553072641,-256.75535187108682,-53278.798719544444,-2914.2263398840396,-21329.41441624604,-85.551397747228151,-283.00102764306394,-3128.3911430539233,-27561.819358053854,-31157.799239674678,-31180.711822564706,-34160.948012823334,-39547.909471350911,-39222.335501220048,-41522.965818329278,-46030.834864513898,-40088.766515941097,-43097.33233214033,-47044.944209788038,-50520.335854488992,-50156.813561556017,-73177.312200803077,-88335.843873229052,-93584.178107150714,-98736.932935479301,-155215.76742158184,-45847.296105952031,-49617.359855865492,-53219.959479862759,-53024.757512388685,-57189.562309270033,-69548.046168522109,-152964.87491349824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",7,"Taxes",null,null,null,null,null,null,null,-5145.3170136591971,-12520.844861284288,-17403.344752816171,-3563.8374796758171,15522.566332891174,-19904.571615659537,-4976.8546946275446,-3724.2611009097473,-3385.6868078709758,-363.0388581023073,-54258.169842267038,-4386.5407810708157,-19432.933109280824,-109.13143104789626,-290.03705055092752,-10752.34316754754,-24845.910565150178,-26353.373349731919,-29082.338960112069,-33553.128206863708,-33847.818284008856,-32207.521447013281,-33779.67430818006,-36319.586774398253,-34082.493707290196,-36225.771580030283,-38210.611129204895,-54336.219973170562,-57899.717718524909,-62623.550506713342,-66572.713029847466,-69677.150263120275,-72816.430646352368,-112654.68335650388,-33467.130440552064,-35937.16418603107,-38147.319515686446,-37640.802987160823,-40297.516043123724,-48598.455457999044,-104954.20816634419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,-73324.520882057943,-100818.15233329509,-247809.58274778601,-249731.90189427149,77841.972375832876,251819.01720464122,253751.42139320818,285699.78752039146,313198.15878535376,959827.12602596229,265994.35701593518,240157.37529727467,145718.22776456809,163181.13110901357,172756.89054918027,176896.52789953459,168318.02872992362,179716.42418965901,185116.38770387878,170888.00077602887,150129.04388347937,161121.67591491126,168193.20778097725,164505.99158369791,179676.39502904066,187279.59806376978,196568.59773128596,197274.58265659999,201638.93461598788,199062.46006975815,209898.0417369658,213352.39709849918,217147.53395923716,163166.1127427828,114462.44686431831,121871.9814617399,117066.64933669099,129706.6604464194,162699.79956081157,172611.69464603788,142984.21392165823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-73324.520882057943,-100818.15233329509,-247809.58274778601,-249731.90189427149,77841.972375832876,251819.01720464122,253751.42139320818,285699.78752039146,313198.15878535376,959827.12602596229,265994.35701593518,240157.37529727467,145718.22776456809,163181.13110901357,172756.89054918027,176896.52789953459,168318.02872992362,179716.42418965901,185116.38770387878,170888.00077602887,150129.04388347937,161121.67591491126,168193.20778097725,164505.99158369791,179676.39502904066,187279.59806376978,196568.59773128596,197274.58265659999,201638.93461598788,199062.46006975815,209898.0417369658,213352.39709849918,217147.53395923716,163166.1127427828,114462.44686431831,121871.9814617399,117066.64933669099,129706.6604464194,162699.79956081157,172611.69464603788,142984.21392165823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-73324.542234612163,-101600.87063715825,-250316.28297255895,-253652.09043415939,78065.070130763866,256509.22014836126,259189.65458906087,293365.58098769723,323440.68846966798,1000046.3383473116,280400.69461660105,252270.45152702386,153412.41724844242,172957.03238080678,183389.02260054971,192631.06776921047,181078.2960546434,195006.52580346051,202125.7483433325,193217.03195057425,164857.87795875879,177184.61760499256,185699.83902414047,184787.8122080793,200943.76643775339,212367.14308887592,222472.23952504795,223198.91592728521,247977.29088782097,237756.19578358839,242432.09755979676,247505.94491090759,253284.32633357888,190549.69998865726,133845.65718880933,143131.9221073105,138994.59492842568,154141.23272275124,194390.02893712599,207921.07618608716,171824.97542363231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-73324.499671828569,-100037.52685452963,-245306.05663230224,-245773.03376650444,77431.018574926187,247604.93330624499,248109.60611168086,278069.10641661339,303081.02127937385,920764.93938341306,252501.64121184105,228606.82105118994,138171.99073876723,154107.96197397716,162168.79126096825,160904.86242462616,156493.33078789269,166760.02518403524,165478.33774624419,153489.50491165553,136833.40659115629,146835.66388356264,152701.95543433467,145036.25770161286,159820.79069593351,166774.91525113554,174767.33733010633,159990.44071778527,171355.96004608314,173084.51114149753,181584.06076505466,183929.84532686742,186271.96282774123,140028.74341881345,97434.49419806998,103023.15616715341,99049.465962707822,109160.83335142292,136578.03167366239,143910.55531346184,118401.75661147224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",8,"Debt Service",null,null,null,null,null,null,108109.95845809573,143262.18769795948,159663.82441577886,490518.20172740758,184091.1081084937,-157771.60779515657,-151570.23085365299,-121261.44050376685,-129484.42905195996,-734018.32926699379,-92178.245425283356,-86162.478354907202,-88217.033781602979,-83799.624002653378,-82322.993392769815,-82160.822595426333,-86374.575071284911,-83353.849222041492,-74991.047267612099,-76441.438515599701,-80767.151561294289,-82565.108715024166,-90212.410715143182,-100397.46080682239,-78664.646045720961,-55996.7154058874,-55458.734216585304,-64576.168583726176,-62259.940302084724,-47465.27197018858,-12227.905697349877,-2.3165221066334099E-15,-2.3869922312064769E-15,-2.4595916099790624E-15,-2.5344103267832193E-15,-2.6114811393753651E-15,-2.6909268893442814E-15,-2.7727639555683327E-15,-2.8570906113182019E-15,-2.9440133193039423E-15,-3.0335402689648085E-15,-3.1258106807676726E-15,-3.2208982596655867E-15,-3.3188521422939171E-15,-3.419811549119759E-15,-3.5238256167781807E-15,-3.6310171868578598E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,108109.95845809573,143262.18769795948,159663.82441577886,490518.20172740758,184091.1081084937,-157771.60779515657,-151570.23085365299,-121261.44050376685,-129484.42905195996,-734018.32926699379,-92178.245425283356,-86162.478354907202,-88217.033781602979,-83799.624002653378,-82322.993392769815,-82160.822595426333,-86374.575071284911,-83353.849222041492,-74991.047267612099,-76441.438515599701,-80767.151561294289,-82565.108715024166,-90212.410715143182,-100397.46080682239,-78664.646045720961,-55996.7154058874,-55458.734216585304,-64576.168583726176,-62259.940302084724,-47465.27197018858,-12227.905697349877,-2.3165221066334099E-15,-2.3869922312064769E-15,-2.4595916099790624E-15,-2.5344103267832193E-15,-2.6114811393753651E-15,-2.6909268893442814E-15,-2.7727639555683327E-15,-2.8570906113182019E-15,-2.9440133193039423E-15,-3.0335402689648085E-15,-3.1258106807676726E-15,-3.2208982596655867E-15,-3.3188521422939171E-15,-3.419811549119759E-15,-3.5238256167781807E-15,-3.6310171868578598E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",8,"Debt Service",null,null,null,null,null,null,null,108093.12694229644,143783.74006317675,162497.47074463242,497094.01466286735,187226.39131511113,-160945.96792068856,-156241.52819182599,-126511.5237179316,-134779.29439345482,-766575.46565892198,-97050.456264106178,-90321.571975658531,-92826.791719072993,-88877.85518578942,-89113.721472755715,-88850.004176115996,-92316.998280059794,-93353.041068795181,-82034.8576786177,-83466.211221474296,-88596.054628952872,-90929.80320178844,-99765.991272500178,-111740.3823731788,-88497.530846502486,-63138.759855743556,-62117.215425725233,-79451.870500904915,-80513.531564830904,-57575.501978711894,-13981.082036063621,-3.1455656937289052E-15,-3.2574336609089739E-15,-3.3733074450157433E-15,-3.4932853483050444E-15,-3.6175230160153672E-15,-3.7461679015306113E-15,-3.879432993071599E-15,-4.0174002091851675E-15,-4.1603071136561499E-15,-4.3082602005951043E-15,-4.4614888419324844E-15,-4.6201732584705672E-15,-4.7845100547211709E-15,-4.9546794514869322E-15,-5.1309026288431222E-15,-5.3134007668657331E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",8,"Debt Service",null,null,null,null,null,null,null,108126.85107740712,142746.74169436115,156935.79141202327,483924.41036533739,180715.94927188157,-154509.60340784222,-146456.31493878178,-117133.15505995373,-124191.93934144638,-702676.08273777529,-87516.515795514279,-82035.214407048887,-83672.22486746205,-79151.025935054335,-75452.783564040728,-75555.218541379523,-79452.665016437226,-76192.912797850673,-68408.845883089161,-69947.129460132317,-73741.330391052645,-75035.166596980533,-81507.43215732598,-90052.801374632676,-70005.480742601256,-43641.32025797692,-50493.767736250309,-49898.70216977501,-52689.857170802505,-41991.630774263045,-11288.389720902433,-1.6584944755433868E-15,-1.7004447840335148E-15,-1.7434430315334904E-15,-1.787530153160916E-15,-1.8327470840334085E-15,-1.8790774501039307E-15,-1.9266031216075471E-15,-1.9753322855680075E-15,-2.0252976900791003E-15,-2.0764993351408884E-15,-2.1290027169416466E-15,-2.1828487705987701E-15,-2.2380538701593596E-15,-2.2946507637175001E-15,-2.3526640123437195E-15,-2.4121836732966637E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",9,"Interest income",null,null,null,null,null,null,-48819.493247240789,-40607.291748884454,-43513.336849825937,-51505.950309451917,-58896.631496659335,-55034.06702576371,-52966.96356802668,-50209.553019029896,-49082.675855184832,-46243.596129364276,-42320.416880335659,-39850.406796547701,-38499.897148500531,-36676.984510019851,-34869.281709806339,-32969.39274988103,-31069.40491641828,-29001.365336230741,-26801.793205279842,-24719.635521800541,-22870.34511568175,-20623.37038543887,-18268.029666055525,-15574.081157118384,-12499.981333911646,-9486.9316418959188,-8006.4499407709873,-6297.3023163274565,-4376.9085500933206,-2482.0319739806546,-799.23197490983853,1.3572227373157228E-13,1.4023219285652713E-13,1.4410409378432005E-13,1.4848715488466583E-13,1.530035479401249E-13,1.580877328275798E-13,1.6245260197546002E-13,1.6739374027018255E-13,1.7248518155321582E-13,1.7821669835813411E-13,1.831373377633563E-13,1.8870764185490699E-13,1.944473719249155E-13,2.0090868347455895E-13,2.0645587217760858E-13,2.127354761241407E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-48819.493247240789,-40607.291748884454,-43513.336849825937,-51505.950309451917,-58896.631496659335,-55034.06702576371,-52966.96356802668,-50209.553019029896,-49082.675855184832,-46243.596129364276,-42320.416880335659,-39850.406796547701,-38499.897148500531,-36676.984510019851,-34869.281709806339,-32969.39274988103,-31069.40491641828,-29001.365336230741,-26801.793205279842,-24719.635521800541,-22870.34511568175,-20623.37038543887,-18268.029666055525,-15574.081157118384,-12499.981333911646,-9486.9316418959188,-8006.4499407709873,-6297.3023163274565,-4376.9085500933206,-2482.0319739806546,-799.23197490983853,1.3572227373157228E-13,1.4023219285652713E-13,1.4410409378432005E-13,1.4848715488466583E-13,1.530035479401249E-13,1.580877328275798E-13,1.6245260197546002E-13,1.6739374027018255E-13,1.7248518155321582E-13,1.7821669835813411E-13,1.831373377633563E-13,1.8870764185490699E-13,1.944473719249155E-13,2.0090868347455895E-13,2.0645587217760858E-13,2.127354761241407E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",9,"Interest income",null,null,null,null,null,null,null,-48819.351141026324,-40714.276250423536,-43865.656104055604,-52297.89225544389,-60078.915372563155,-56362.690744974105,-54540.885981567735,-51980.585421176911,-51041.418175131395,-48339.424849222902,-44496.080862526425,-42131.168075511392,-40941.078355311751,-39231.153142645919,-37519.170846459332,-35675.484183861074,-33763.213447928632,-31706.330094931258,-29454.989438469191,-27322.3604888665,-25449.925722243726,-23120.26221346292,-20649.327165010858,-17781.128363486856,-14459.363747864601,-11155.603701059325,-9535.9757544193253,-7682.5961768152893,-5467.3923419246594,-2987.4824923534666,-914.04700025554939,1.5812613841880679E-13,1.6419697740014085E-13,1.6957426882087732E-13,1.7560554080280392E-13,1.8185128280281835E-13,1.8883297318673966E-13,1.9501706063772559E-13,2.0195323232573181E-13,2.0913609672949558E-13,2.1716538145645442E-13,2.2427732766206492E-13,2.3225418309771867E-13,2.4051474576318864E-13,2.4974874168606775E-13,2.5792780166369218E-13,2.6710151289721331E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",9,"Interest income",null,null,null,null,null,null,null,-48819.705462960002,-40500.753073914682,-43165.98660117398,-50727.581127778067,-57736.702696779292,-53718.055161354932,-51409.940521438868,-48516.137091428565,-47192.02372714728,-44232.51680130454,-40248.049743147094,-37689.849425134133,-36204.904089487936,-34293.423464896725,-32410.16277391843,-30478.182799262202,-28609.416466540501,-26549.772369186547,-24401.499754790548,-22383.469699839337,-20574.15400158105,-18414.886763807099,-16174.729847105255,-13654.146898166782,-10820.889007685486,-8083.6373710825201,-6724.1722540384544,-5239.6988750494647,-3796.607838246784,-2207.7382994729169,-727.40098722431435,1.1648516008612443E-13,1.1975714914207836E-13,1.2245111641488707E-13,1.255477178468976E-13,1.2872262950870232E-13,1.3233834337178252E-13,1.3531534547855501E-13,1.3873724619382931E-13,1.4224573175924756E-13,1.4624133023987591E-13,1.4953106891774251E-13,1.5331249714758949E-13,1.571895386304949E-13,1.6160486117712842E-13,1.6524023773882381E-13,1.6941891530034474E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",null,"Free Cash Flow To Equity",null,null,null,null,null,null,-14034.055671203001,1836.7436157799384,-131659.09518183308,189280.34952368418,203036.44898766725,39013.342383720941,49214.226971528507,114228.79399759471,134631.05387820897,179565.20062960422,131495.69471031617,114144.49014581979,19001.296834464578,42704.522596340343,55564.615446604119,61766.312554227225,50874.048742220431,67361.209631386781,83323.547230986835,69726.926738628623,46491.547206503339,57933.196814448223,59712.767399778539,48534.449619757128,88511.767649408052,121795.95101598646,133103.41357392969,126401.11175654636,135002.08576380982,149115.15612558892,196870.90406470609,213352.39709849918,217147.53395923716,163166.1127427828,114462.44686431831,121871.9814617399,117066.64933669099,129706.6604464194,162699.79956081157,172611.69464603788,142984.21392165823,1.8001152708258863E-13,1.8548674359524141E-13,1.9112851978262159E-13,1.9748887192543919E-13,2.029320465608304E-13,2.0910445893728283E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-14034.055671203001,1836.7436157799384,-131659.09518183308,189280.34952368418,203036.44898766725,39013.342383720941,49214.226971528507,114228.79399759471,134631.05387820897,179565.20062960422,131495.69471031617,114144.49014581979,19001.296834464578,42704.522596340343,55564.615446604119,61766.312554227225,50874.048742220431,67361.209631386781,83323.547230986835,69726.926738628623,46491.547206503339,57933.196814448223,59712.767399778539,48534.449619757128,88511.767649408052,121795.95101598646,133103.41357392969,126401.11175654636,135002.08576380982,149115.15612558892,196870.90406470609,213352.39709849918,217147.53395923716,163166.1127427828,114462.44686431831,121871.9814617399,117066.64933669099,129706.6604464194,162699.79956081157,172611.69464603788,142984.21392165823,1.8001152708258863E-13,1.8548674359524141E-13,1.9112851978262159E-13,1.9748887192543919E-13,2.029320465608304E-13,2.0910445893728283E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-14050.766433342047,1468.5931755949641,-131684.46833198215,191144.03197326406,205212.54607331185,39200.561482698591,48407.240415667147,114873.47184858873,137619.97590108175,185131.44783916671,138854.15748996843,119817.71147585394,19644.547174057676,44848.024052371438,56756.130281334663,68105.579409233396,54998.084326654978,69947.154639734072,90635.901226245609,82428.460240233457,50811.89760756219,63134.552189741196,65284.520586629435,55266.301471413637,97986.871843386311,138072.77953207304,150819.04834490339,136064.44924956502,161996.36698106542,177193.21131252302,227536.96852347758,247505.94491090759,253284.32633357888,190549.69998865726,133845.65718880933,143131.9221073105,138994.59492842568,154141.23272275124,194390.02893712599,207921.07618608716,171824.97542363231,2.1981583882013243E-13,2.276340098392481E-13,2.3573023570846748E-13,2.4479406223458083E-13,2.5279689903484908E-13,2.6178811213034756E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-14017.354057381453,2208.4617659168362,-131536.25182145293,187423.79547105488,200410.26515002846,39377.274737047832,50243.350651460205,112419.81426523108,131697.05821078017,173856.33984433324,124737.07567317967,108881.75721900692,18294.861781817242,40663.512574026099,54305.844923009092,54871.461083984439,48431.249304914963,64017.340016998023,72667.992108364473,61158.90575168388,42517.922198522603,53385.610522775009,55019.793429903431,41329.309428813402,78994.420945646765,115049.95762207611,117549.39733981757,104852.0396729608,114869.49503703385,128885.14206776155,169568.27005692793,183929.84532686742,186271.96282774123,140028.74341881345,97434.49419806998,103023.15616715341,99049.465962707822,109160.83335142292,136578.03167366239,143910.55531346184,118401.75661147224,1.4740206620080085E-13,1.5112964837699072E-13,1.5495148476033554E-13,1.5931021041341093E-13,1.6288757372648008E-13,1.6700673162704807E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",10,"Distributions to Shareholders",null,null,null,null,null,null,-33858.253255602125,-18343.407436798785,-7361.0085590579838,-120058.96841037083,-200363.83423203795,-126892.09562894603,-76630.143806293447,-114200.53582146272,-134304.12065757636,-144161.18754871152,-169878.12491108224,-67192.182587955002,-66204.752984962863,-42599.644285406954,-55453.308028702893,-61725.504824964024,-50831.999902446754,-67596.565307517027,-82075.900785140489,-71334.538005585608,-46466.326123338134,-57907.208914115647,-59685.988899522228,-48603.611414568048,-88486.278430251798,-121769.68656585863,-133076.35018837816,-125921.99786399877,-135424.57749823481,-149088.96604043964,-196843.9172311725,-213324.58937269083,-217118.88060356135,-163136.58925319559,-114432.02368231329,-121840.63309376939,-117034.34738399871,-129673.37611444741,-162665.5027686473,-172576.35481801673,-144181.37059462801,0,-7.0083190564067324E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,-33858.253255602125,-18343.407436798785,-7361.0085590579838,-120058.96841037083,-200363.83423203795,-126892.09562894603,-76630.143806293447,-114200.53582146272,-134304.12065757636,-144161.18754871152,-169878.12491108224,-67192.182587955002,-66204.752984962863,-42599.644285406954,-55453.308028702893,-61725.504824964024,-50831.999902446754,-67596.565307517027,-82075.900785140489,-71334.538005585608,-46466.326123338134,-57907.208914115647,-59685.988899522228,-48603.611414568048,-88486.278430251798,-121769.68656585863,-133076.35018837816,-125921.99786399877,-135424.57749823481,-149088.96604043964,-196843.9172311725,-213324.58937269083,-217118.88060356135,-163136.58925319559,-114432.02368231329,-121840.63309376939,-117034.34738399871,-129673.37611444741,-162665.5027686473,-172576.35481801673,-144181.37059462801,0,-7.0083190564067324E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-33857.188098533334,-18264.529948577489,-7261.6628025604905,-122330.31341134897,-224232.47532912577,-106880.79497389076,-75971.948438304404,-115228.70204100614,-138064.16298478693,-148423.30313395162,-179930.68076577404,-66837.223481904744,-73526.676807385287,-44730.396350090159,-56630.286250337173,-68054.444401862027,-54945.130457289109,-70195.493698802238,-89265.14268975606,-84181.564888166715,-50779.492045963874,-63100.99415768763,-65249.768946840602,-55338.768436829792,-97953.461526146886,-138038.18105786867,-150783.21932389075,-135576.11863051014,-162233.04840301725,-177158.01576630268,-227500.52098486107,-247468.20113603392,-253245.24019797501,-190509.22490819194,-133803.7411287376,-143088.51521717565,-138949.64435314512,-154094.68323173307,-194341.82381508494,-207871.15654018775,-173278.36349487802,0,-7.0083213550952997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-33859.331261155938,-18426.461486783723,-7566.2721879826959,-117848.5769609311,-179017.65504015627,-145207.79804484491,-77510.288595523656,-112287.82523827857,-130521.81114192703,-139609.86353364581,-160487.96044499101,-66483.553931744129,-60180.973533133467,-40635.052754836666,-54207.72703588225,-54839.799964235121,-48398.7875901238,-64240.219518341168,-71756.565128438495,-62450.483377144737,-42498.838916405504,-53366.044886898067,-14480.018459233346,-81914.768803331215,-78975.515598031532,-115030.57438994163,-117529.52384127144,-104380.43631549443,-115414.57294547402,-128866.19539700296,-169548.84440980584,-183909.92814039183,-186251.54223137017,-140007.8078748277,-97413.027411277784,-103001.14689659896,-99026.90006266204,-109137.69657723566,-136554.31007744689,-143886.2337602773,-119387.77520906598,0,-7.0083195026758582E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",11,"Equity",null,null,null,null,null,null,26992.460628961169,138282.90730832375,36850.919728287801,12291.12446894604,10399.845669633567,0,0.14359445451293082,7.0611138104039003E-2,0.35632769717140161,0,0,0,0,4.671446512464666E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,26992.460628961169,138282.90730832375,36850.919728287801,12291.12446894604,10399.845669633567,0,0.14359445451293082,7.0611138104039003E-2,0.35632769717140161,0,0,0,0,4.671446512464666E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",11,"Equity",null,null,null,null,null,null,null,27007.251435548147,138299.55054790693,36986.672766923977,12797.28949872575,11621.231520908495,484.88203817957162,-14.911000929667544,398.99628286741444,830.38572746503201,218.90313108783042,363.26023217303657,362.05318935938578,287.75521333057151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",11,"Equity",null,null,null,null,null,null,null,26977.689431288789,138266.31405828867,36723.823937094072,11812.319347590405,9449.8715041712767,0,13.582219432730582,-118.19438956934019,-904.553838269994,-302.54154707067141,-396.7741482037261,-359.07572687836262,-338.0853559689341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",null,"Net Cash Flow",null,null,null,null,null,null,-20899.848297843957,121776.24348730489,-102169.18401260326,81512.5055822594,13072.460425262867,-87878.753245225089,-27415.773240310427,28.328787270092914,327.28954832977854,35404.013080892706,-38382.430200766074,46952.307557864784,-47203.456150498285,104.87831093338947,111.30741790122556,40.807729263200599,42.048839773677173,-235.35567613024614,1247.6464458463452,-1607.6112669569848,25.221083165204618,25.987900332576828,26.778500256310508,-69.161794810919673,25.489219156253967,26.264450127826422,27.063385551533429,479.11389254759706,-422.49173442498432,26.190085149282822,26.986833533592289,27.807725808350369,28.653355675807688,29.52348958721268,30.423182005019044,31.348367970509571,32.301952692272607,33.284331971983192,34.2967921642703,35.339828021154972,-1197.1566729697806,1.8001152708258863E-13,-7.0083190563881834E-2,1.9112851978262159E-13,1.9748887192543919E-13,2.029320465608304E-13,2.0910445893728283E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,-20899.848297843957,121776.24348730489,-102169.18401260326,81512.5055822594,13072.460425262867,-87878.753245225089,-27415.773240310427,28.328787270092914,327.28954832977854,35404.013080892706,-38382.430200766074,46952.307557864784,-47203.456150498285,104.87831093338947,111.30741790122556,40.807729263200599,42.048839773677173,-235.35567613024614,1247.6464458463452,-1607.6112669569848,25.221083165204618,25.987900332576828,26.778500256310508,-69.161794810919673,25.489219156253967,26.264450127826422,27.063385551533429,479.11389254759706,-422.49173442498432,26.190085149282822,26.986833533592289,27.807725808350369,28.653355675807688,29.52348958721268,30.423182005019044,31.348367970509571,32.301952692272607,33.284331971983192,34.2967921642703,35.339828021154972,-1197.1566729697806,1.8001152708258863E-13,-7.0083190563881834E-2,1.9112851978262159E-13,1.9748887192543919E-13,2.029320465608304E-13,2.0910445893728283E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Net Cash Flow",null,null,null,null,null,null,null,-20900.703096327234,121503.61377492439,-101959.45836761866,81611.008060640845,-7398.6977349054177,-67195.351453012598,-27579.619023566924,43.766090450004583,386.19864375984912,36927.047836302918,-40713.263043632571,53342.541183308582,-53594.374419997039,117.6277022812792,125.84403099749034,51.135007371369284,52.953869365868741,-248.33905906816653,1370.7585364895494,-1753.1046479332581,32.405561598316126,33.558032053566421,34.751639788832108,-72.46696541615529,33.41031723942433,34.59847420436563,35.829021012643352,488.33061905487557,-236.68142195182736,35.195546220347751,36.447538616514066,37.743774873670191,39.086135603865841,40.475080465315841,41.916060071729589,43.406890134850983,44.950575280556222,46.549491018173285,48.205122041050345,49.919645899411989,-1453.3880712457176,2.1981583882013243E-13,-7.008321355072536E-2,2.3573023570846748E-13,2.4479406223458083E-13,2.5279689903484908E-13,2.6178811213034756E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Chile",null,"Net Cash Flow",null,null,null,null,null,null,null,-20898.995887248602,122048.31433742179,-102378.70007234154,81387.537857714196,30842.481614043463,-105830.52330779708,-27253.355724630721,13.794637383165622,270.69323058315263,33943.934763616759,-36147.658920015063,42039.127560384426,-42224.197107285159,28.459819189432892,98.117887126842106,31.661119749318459,32.461714791163104,-222.87950134314451,911.42697992597823,-1291.5776254608572,19.083282117098861,19.565635876941087,40539.774970670085,-40585.459374517814,18.90534761523304,19.383232134481659,19.873498546134215,471.60335746637429,-545.07790844017291,18.946670758596156,19.425647122086957,19.917186475591734,20.420596371055581,20.935543985746335,21.466786792196217,22.009270554452087,22.565900045781746,23.13677418725274,23.721596215502359,24.321553184534423,-986.01859759373474,1.4740206620080085E-13,-7.0083195026607453E-2,1.5495148476033554E-13,1.5931021041341093E-13,1.6288757372648008E-13,1.6700673162704807E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A92,$E$3:$E$14,$G$3:$G$14,0),CJ92,FL92,IN92)*_xlfn.XLOOKUP($A92,$E$3:$E$14,$F$3:$F$14,0)","v":26001.806798554309},4989.4624060769484,126765.70589338183,24596.521880778571,106109.02746303797,119181.48788830084,31302.734643075746,3886.9614027653188,3915.2901900354118,4242.5797383651907,39646.592819257894,1264.1626184918205,48216.470176356604,1013.0140258583197,1117.8923367917091,1229.1997546929347,1270.0074839561353,1312.0563237298124,1076.7006475995663,2324.3470934459115,716.7358264889267,741.95690965413132,767.94480998670815,794.72331024301866,725.56151543209899,751.05073458835295,777.31518471617937,804.3785702677128,1283.4924628153099,861.00072839032555,887.19081353960837,914.17764707320066,941.98537288155103,970.63872855735872,1000.1622181445714,1030.5854001495904,1061.9337681201,1094.2357208123726,1127.5200527843558,1161.8168449486261,1197.1566729697811,0,1.8001152708258863E-13,-7.0083190563701825E-2,-7.00831905635107E-2,-7.0083190563313205E-2,-7.008319056311027E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,null,null,null,12,"Cash EoP",null,null,null,null,null,null,26001.806798554309,4989.4624060769484,126765.70589338183,24596.521880778571,106109.02746303797,119181.48788830084,31302.734643075746,3886.9614027653188,3915.2901900354118,4242.5797383651907,39646.592819257894,1264.1626184918205,48216.470176356604,1013.0140258583197,1117.8923367917091,1229.1997546929347,1270.0074839561353,1312.0563237298124,1076.7006475995663,2324.3470934459115,716.7358264889267,741.95690965413132,767.94480998670815,794.72331024301866,725.56151543209899,751.05073458835295,777.31518471617937,804.3785702677128,1283.4924628153099,861.00072839032555,887.19081353960837,914.17764707320066,941.98537288155103,970.63872855735872,1000.1622181445714,1030.5854001495904,1061.9337681201,1094.2357208123726,1127.5200527843558,1161.8168449486261,1197.1566729697811,0,1.8001152708258863E-13,-7.0083190563701825E-2,-7.00831905635107E-2,-7.0083190563313205E-2,-7.008319056311027E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,-7.008319056290116E-2,null,null,null,"Chile",12,"Cash EoP",null,null,null,null,null,null,26001.806798554309,5515.540030492235,127019.15380541663,25059.695437797971,106670.70349843882,99272.005763533394,32076.654310520797,4497.0352869538729,4540.8013774038773,4927.0000211637262,41854.047857466641,1140.7848138340705,54483.325997142652,888.95157714561356,1006.5792794268928,1132.4233104243831,1183.5583177957524,1236.5121871616211,988.17312809345458,2358.931664583004,605.82701664974593,638.23257824806205,671.79061030162848,706.54225009046058,634.07528467430529,667.48560191372962,702.08407611809525,737.91309713073861,1226.2437161856142,989.56229423378682,1024.7578404541346,1061.2053790706486,1098.9491539443188,1138.0352895481847,1178.5103700135005,1220.4264300852301,1263.8333202200811,1308.7838955006373,1355.3333865188106,1403.5385085598609,1453.4581544592729,7.0083213555335533E-2,7.0083213555555343E-2,4.8299836352683201E-12,5.0657138709767874E-12,5.3105079332113684E-12,5.5633048322462172E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,5.8250929443765647E-12,null,null,null,"Chile",12,"Cash EoP",null,null,null,null,null,null,26001.806798554309,4472.4498505714637,126520.76418799325,24142.064115651709,105529.6019733659,136372.08358740938,30541.560279612298,3288.2045549815775,3301.9991923647431,3572.6924229478955,37516.627186564656,1368.968266549593,43408.095826934019,1183.8987196488597,1212.3585388382926,1310.4764259651347,1342.1375457144532,1374.5992605056163,1151.7197591624717,2063.14673908845,771.56911362759274,790.6523957446916,810.21803162163269,41349.993002291718,764.5336277739043,783.43897538913734,802.822207523619,822.69570606975321,1294.2990635361275,749.2211550959546,768.16782585455076,787.59347297663771,807.51065945222945,827.93125582328503,848.86679980903136,870.33358660122758,892.34285715567967,914.90875720146141,938.04553138871415,961.76712760421651,986.08868078875093,7.0083195016195532E-2,7.0083195016342928E-2,-1.0264525340808461E-11,-1.0109573856048126E-11,-9.9502636456347148E-12,-9.7873760719082339E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12,-9.6203693402811866E-12]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-112.496094633404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",414.436328265155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-630.36106073424605]
[]
[]
[null,null,"Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy"]
[]
[null,null,"Cash Flow Chile - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Italy - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Italy - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Italy - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY100+1","v":2066},{"$f":"+AZ100+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Italy",1,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CK101,FM101,IO101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":210638.72241477773},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CL101,FN101,IP101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":314894.57310291647},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CM101,FO101,IQ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":322312.92886703857},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CN101,FP101,IR101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":329882.58824537159},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CO101,FQ101,IS101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":348905.64382861962},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CP101,FR101,IT101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":358396.36441426387},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CQ101,FS101,IU101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":369113.27605144429},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CR101,FT101,IV101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":375915.74150665768},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CS101,FU101,IW101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":382782.44677758159},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CT101,FV101,IX101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":389763.22621177067},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CU101,FW101,IY101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":396917.88938151114},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CV101,FX101,IZ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":404256.54121379252},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CW101,FY101,JA101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":302993.32424541784},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CX101,FZ101,JB101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":235623.94143878546},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CY101,GA101,JC101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":241830.50483762118},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),CZ101,GB101,JD101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":248191.04466481408},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DA101,GC101,JE101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":254726.35380189578},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DB101,GD101,JF101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":259857.99613240873},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DC101,GE101,JG101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":265083.2257335363},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DD101,GF101,JH101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":270411.46768905688},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DE101,GG101,JI101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":275845.72397703642},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DF101,GH101,JJ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":281378.58311054518},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DG101,GI101,JK101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":282976.57086166274},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DH101,GJ101,JL101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":237113.23854360517},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DI101,GK101,JM101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":226001.52840799931},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DJ101,GL101,JN101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":230565.91854845436},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DK101,GM101,JO101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":235222.81406875598},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DL101,GN101,JP101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":239965.40075583206},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DM101,GO101,JQ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":244804.79974309652},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DN101,GP101,JR101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":249741.3529083085},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DO101,GQ101,JS101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":254775.03262970221},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DP101,GR101,JT101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":259915.13510152639},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DQ101,GS101,JU101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":265162.75103139115},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DR101,GT101,JV101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":270532.21017233247},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DS101,GU101,JW101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":276014.34660370322},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DT101,GV101,JX101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":250612.57679198458},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DU101,GW101,JY101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":251618.26907839929},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DV101,GX101,JZ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":254103.9544276291},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DW101,GY101,KA101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":256619.58357646258},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DX101,GZ101,KB101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DY101,HA101,KC101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),DZ101,HB101,KD101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EA101,HC101,KE101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EB101,HD101,KF101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EC101,HE101,KG101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),ED101,HF101,KH101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EE101,HG101,KI101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EF101,HH101,KJ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EG101,HI101,KK101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EH101,HJ101,KL101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EI101,HK101,KM101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EJ101,HL101,KN101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EK101,HM101,KO101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EL101,HN101,KP101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EM101,HO101,KQ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EN101,HP101,KR101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EO101,HQ101,KS101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EP101,HR101,KT101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EQ101,HS101,KU101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),ER101,HT101,KV101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),ES101,HU101,KW101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),ET101,HV101,KX101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EU101,HW101,KY101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EV101,HX101,KZ101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EW101,HY101,LA101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EX101,HZ101,LB101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A101,$E$3:$E$14,$G$3:$G$14,0),EY101,IA101,LC101)*_xlfn.XLOOKUP($A101,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,210638.72241477773,314894.57310291647,322312.92886703857,329882.58824537159,348905.64382861962,358396.36441426387,369113.27605144429,375915.74150665768,382782.44677758159,389763.22621177067,396917.88938151114,404256.54121379252,302993.32424541784,235623.94143878546,241830.50483762118,248191.04466481408,254726.35380189578,259857.99613240873,265083.2257335363,270411.46768905688,275845.72397703642,281378.58311054518,282976.57086166274,237113.23854360517,226001.52840799931,230565.91854845436,235222.81406875598,239965.40075583206,244804.79974309652,249741.3529083085,254775.03262970221,259915.13510152639,265162.75103139115,270532.21017233247,276014.34660370322,250612.57679198458,251618.26907839929,254103.9544276291,256619.58357646258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Income",null,null,null,null,null,null,null,210638.72241477773,314920.39880411053,322464.25249688362,330376.81831374153,349952.43489814189,359930.93799314619,371209.9887090972,378550.65093988203,385983.16466014128,393558.11128423654,401337.82516151405,409333.74202501198,308538.83985655801,241698.62459374574,248627.81843255222,255747.91002355673,263081.11932655872,268991.09339369636,275024.83200212783,281193.28323972621,287499.90557238355,293938.83772687503,296476.44361263723,250974.76119952113,240622.5835316497,246185.63495173299,251877.83865987902,257693.29274409387,263644.41078046075,269733.79327553877,275961.2753701472,282339.09096266271,288869.26274575962,295569.8492707074,302431.03061478049,272241.20289457636,273856.52034002508,277246.49969441612,280684.35629062692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Income",null,null,null,null,null,null,null,210638.72241477773,314868.74740172236,322161.86349420541,329389.80588780774,347865.50098199863,356876.26192141871,367043.16994717706,373322.67175204051,379642.74943426676,386052.72569959192,392610.20838557545,399324.27566126315,297619.78161747282,229753.01118550263,235281.76423071558,240933.32930071489,246727.42894414417,251141.89851329901,255625.97839158328,260187.91853538933,264830.55841269181,269545.30845800007,270299.1002668757,224114.25224844055,212324.79510659844,216001.28703770469,219742.00094629801,223539.597099537,227404.28064321433,231334.68076642795,235331.17527563404,239400.79873726095,243544.14273151607,247772.56930016313,252077.8613653291,230666.03413487226,231137.62057392378,232843.14427604861,234566.18354369141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",2,"Income with mitigated demand risk",null,null,null,null,null,null,97759.886263246546,102749.47628837526,107845.43009602252,113203.18685722117,118837.7409455209,124771.24725472153,130993.81918395193,134656.01495880345,138425.0929269497,142303.00247527831,146295.74040333569,150403.46146152864,154634.58181822824,158985.33205078577,163471.83230133148,168084.93973153646,172835.53914655023,176155.38328729212,179539.55332682081,182995.9902775744,186521.39705578765,190121.07389964827,193794.66306397144,197545.10606324166,201374.7406180375,205281.40914468994,209272.80951387223,213341.81689565969,217499.23373962785,221745.07579382815,226078.98240620902,230502.15959468804,235014.93246562267,239631.18284000593,244341.28566489619,249146.43614965881,251611.27467152613,254103.9544276291,256619.58357646258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,97759.886263246546,102749.47628837526,107845.43009602252,113203.18685722117,118837.7409455209,124771.24725472153,130993.81918395193,134656.01495880345,138425.0929269497,142303.00247527831,146295.74040333569,150403.46146152864,154634.58181822824,158985.33205078577,163471.83230133148,168084.93973153646,172835.53914655023,176155.38328729212,179539.55332682081,182995.9902775744,186521.39705578765,190121.07389964827,193794.66306397144,197545.10606324166,201374.7406180375,205281.40914468994,209272.80951387223,213341.81689565969,217499.23373962785,221745.07579382815,226078.98240620902,230502.15959468804,235014.93246562267,239631.18284000593,244341.28566489619,249146.43614965881,251611.27467152613,254103.9544276291,256619.58357646258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,97759.886263246546,102749.47628837526,107913.21833545706,113554.75261376127,119501.69644279154,125779.16502864368,132378.89743479533,136416.68043922895,140581.9502899698,144878.29005069591,149311.99340695943,153884.40444345941,158604.83468467527,163471.242458136,168500.424770201,173684.32955422907,179034.98460831639,182925.93437720044,186901.70663466095,190971.45840193031,195132.03392352044,199390.59908886696,203746.42470425786,208203.59453085935,212764.88982941164,217429.81527332804,222206.13516280401,227087.37733102962,232085.36603869896,237202.09376613691,242436.76919624736,247791.87450201588,253268.12816251311,258882.63622222919,264624.59717498883,270496.59264083894,273848.41911066748,277246.49969441612,280684.35629062692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,97759.886263246546,102749.47628837526,107777.64185658799,112851.97339277195,118175.97957687563,123769.08199694689,129620.00444312772,132913.94843747784,136296.26176278302,139767.44108917221,143333.33508158723,146993.09379289241,150754.41585918341,154612.03847550519,158581.58443976639,162653.04546392692,166836.38232189501,169619.76800429093,172450.42136605363,175335.26237868582,178270.98836227859,181261.30449960419,184306.32076686787,187408.0604959222,190568.58264640323,193784.37650886475,197063.19459448839,200397.49005260348,203797.25891682709,207260.91992155052,210788.6396434317,214380.65048806302,218037.08238177348,221769.11623229479,225568.35029872257,229434.94325833244,231131.5861349414,232843.14427604861,234566.18354369141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",3,"Income with low demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",4,"Income with demand risk",null,null,null,null,null,null,112878.83615153117,212145.0968145412,214467.49877101602,216679.40138815044,230067.90288309869,233625.11715954234,238119.45686749235,241259.72654785425,244357.35385063186,247460.22373649239,250622.14897817548,253853.07975226387,148358.7424271896,76638.609387999692,78358.672536289712,80106.104933277617,81890.814655345544,83702.612845116601,85543.672406715516,87415.477411482483,89324.326921248794,91257.509210896926,89181.907797691267,39568.132480363507,24626.787789961818,25284.509403764401,25950.004554883755,26623.583860172363,27305.566003468681,27996.27711448037,28696.050223493199,29412.975506838357,30147.818565768463,30901.027332326521,31673.060938807041,1466.1406423257647,6.9944068731670113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,112878.83615153117,212145.0968145412,214467.49877101602,216679.40138815044,230067.90288309869,233625.11715954234,238119.45686749235,241259.72654785425,244357.35385063186,247460.22373649239,250622.14897817548,253853.07975226387,148358.7424271896,76638.609387999692,78358.672536289712,80106.104933277617,81890.814655345544,83702.612845116601,85543.672406715516,87415.477411482483,89324.326921248794,91257.509210896926,89181.907797691267,39568.132480363507,24626.787789961818,25284.509403764401,25950.004554883755,26623.583860172363,27305.566003468681,27996.27711448037,28696.050223493199,29412.975506838357,30147.818565768463,30901.027332326521,31673.060938807041,1466.1406423257647,6.9944068731670113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",3,"Income with demand risk",null,null,null,null,null,null,null,112878.83615153117,212170.92251573526,214551.03416142659,216822.06569998024,230450.73845535034,234151.77296450251,238831.09127430187,242133.97050065309,245401.21437017148,248679.8212335406,252025.83175455462,255449.33758155257,149934.00517188275,78227.382135609732,80127.393662351198,82063.580469327659,84046.134718242349,86065.159016495905,88123.125367466899,90221.824837795895,92367.871648863133,94548.238638008072,92730.018908379338,42771.166668661768,27857.693702238055,28755.819678404936,29671.703497075021,30605.915413064249,31559.044741761765,32531.699509401853,33524.506173899848,34547.216460646829,35601.134583246516,36687.21304847821,37806.433439791639,1744.6102537374416,8.1012293575841383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",3,"Income with demand risk",null,null,null,null,null,null,null,112878.83615153117,212119.27111334712,214384.22163761739,216537.83249503578,229689.521405123,233107.17992447183,237423.16550404931,240408.7233145627,243346.48767148374,246285.28461041968,249276.87330398822,252331.18186837077,146865.36575828941,75140.972709997441,76700.179790949187,78280.283836787989,79891.046622249138,81522.130509008086,83175.557025529648,84852.65615670351,86559.570050413226,88284.003958395901,85992.779500007848,36706.191752518345,21756.212460195205,22216.910528839937,22678.806351809613,23142.107046933521,23607.021726387244,24073.760844877415,24542.53563220234,25020.148249197919,25507.060349742591,26003.45306786834,26509.511066606523,1231.0908765398317,6.0344389823854758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",5,"Operating Costs",null,null,null,null,null,null,-58535.554995075858,-97156.335485431948,-105710.59396770547,-111856.92566814477,-120964.54101807435,-128270.48219057852,-135572.1287632898,-141696.67779341797,-147756.17160593485,-153898.49117448006,-160099.59897965743,-165775.80225390298,-93987.897863172402,-41057.631846344986,-41784.09528481985,-42429.809909701835,-43097.93827783961,-43717.127199862764,-47613.124894940665,-46331.955315320891,-45897.274620174576,-46654.844704589384,-47287.217219456536,-33907.343504951474,-29973.643951741957,-29104.83354811326,-29333.598919336535,-29984.182717597585,-30415.440765898071,-30974.922905054995,-31592.239355230147,-32331.344113578714,-33069.166373753775,-37671.819452221403,-35893.141427460003,-31384.036066347489,-28810.195911113526,-28501.227334212417,-23612.604894340937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-58535.554995075858,-97156.335485431948,-105710.59396770547,-111856.92566814477,-120964.54101807435,-128270.48219057852,-135572.1287632898,-141696.67779341797,-147756.17160593485,-153898.49117448006,-160099.59897965743,-165775.80225390298,-93987.897863172402,-41057.631846344986,-41784.09528481985,-42429.809909701835,-43097.93827783961,-43717.127199862764,-47613.124894940665,-46331.955315320891,-45897.274620174576,-46654.844704589384,-47287.217219456536,-33907.343504951474,-29973.643951741957,-29104.83354811326,-29333.598919336535,-29984.182717597585,-30415.440765898071,-30974.922905054995,-31592.239355230147,-32331.344113578714,-33069.166373753775,-37671.819452221403,-35893.141427460003,-31384.036066347489,-28810.195911113526,-28501.227334212417,-23612.604894340937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",4,"Operating Costs",null,null,null,null,null,null,null,-58535.554995075858,-97252.548264984885,-106096.16502959952,-112707.43893819087,-122315.39097602062,-130098.10962072088,-137889.40621931886,-144500.15018858798,-151058.19976452849,-157719.25209986925,-164473.74213530144,-170719.43142167147,-97843.999313060718,-44115.972017156462,-45157.083930780864,-46123.16842804214,-47123.985217893598,-48082.503765380032,-52613.083688643106,-51529.776712448402,-51377.179874915506,-52534.544845811397,-53576.033491362119,-38199.689132626445,-33725.650440909696,-32933.648388389702,-33377.875971261259,-34303.408289136743,-34988.70796105628,-35829.083467158765,-36744.914926279729,-37812.035635451277,-38889.188694771481,-44498.934534469408,-42657.3902585139,-37101.502477549577,-34109.710069621455,-33916.33405982262,-29521.036775883804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",4,"Operating Costs",null,null,null,null,null,null,null,-58535.554995075858,-97060.122705878981,-105326.08804556027,-111011.66424709246,-119628.14326899813,-126470.99530065892,-133301.65630512274,-138963.30532533961,-144552.6357488721,-150210.16899355713,-155898.23037710279,-161051.30375842948,-90324.617652118308,-38174.906050125028,-38621.24761792364,-38984.581032830523,-39361.98093954561,-39687.512571597734,-43020.241736217693,-41583.165058674844,-40918.346491637531,-41341.028123126111,-41633.915291704456,-30075.470697095214,-26646.319196726155,-25731.010659212992,-25791.472510244676,-26223.26439505658,-26457.09925366849,-26798.479171667936,-27185.350942065539,-27671.700943567041,-28150.541575604602,-31924.4324423086,-30239.881589124019,-26548.393328392151,-24322.365121061925,-23939.145880772056,-18659.279631525278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",6,"Investment & Capex",null,null,null,null,null,null,-193870.3978093258,-87686.690382013912,-130250.9808747182,-148674.75606291502,-99185.96783510776,-64138.347253953441,-15726.503046028438,-17561.203351846838,-18920.311038332849,-19186.000351934214,-16397.150262727486,-15907.380288989589,-12721.537549387216,-11395.86910434267,-14127.269087288212,-10236.080357222831,-10252.625804097748,-8214.8259214592017,-8738.6445850717519,-8901.9077927250091,-9068.4036118898021,-9238.196048274056,-8331.825819087273,-6991.4412847837793,-7047.8951930825215,-7187.4435179055554,-7329.7548995600864,-8809.960566674963,-10323.71027160978,-10528.119734987653,-10736.576505740411,-10949.160720554069,-9697.3897732432415,-8408.0349037902724,-8574.5139948853193,-8744.2893719840504,-8917.4263015493343,-9093.9913423200123,-9274.0523708979472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-193870.3978093258,-87686.690382013912,-130250.9808747182,-148674.75606291502,-99185.96783510776,-64138.347253953441,-15726.503046028438,-17561.203351846838,-18920.311038332849,-19186.000351934214,-16397.150262727486,-15907.380288989589,-12721.537549387216,-11395.86910434267,-14127.269087288212,-10236.080357222831,-10252.625804097748,-8214.8259214592017,-8738.6445850717519,-8901.9077927250091,-9068.4036118898021,-9238.196048274056,-8331.825819087273,-6991.4412847837793,-7047.8951930825215,-7187.4435179055554,-7329.7548995600864,-8809.960566674963,-10323.71027160978,-10528.119734987653,-10736.576505740411,-10949.160720554069,-9697.3897732432415,-8408.0349037902724,-8574.5139948853193,-8744.2893719840504,-8917.4263015493343,-9093.9913423200123,-9274.0523708979472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",5,"Investment & Capex",null,null,null,null,null,null,null,-193870.3978093258,-87686.690382013912,-130253.12149932244,-148683.43814546411,-99199.281401132335,-64156.494604366693,-15749.693230120642,-17646.720415704549,-19089.261866399756,-19383.395206006622,-16624.174784750627,-16165.259033384918,-13026.461709239578,-11752.404437334659,-14522.137655368279,-10670.816749565991,-10728.814229404465,-8804.1090639257436,-9453.5434130522153,-9675.7641943801082,-9903.4960510849342,-10136.875657836043,-9179.7466209494705,-7776.5581543105145,-7887.0382423673318,-8082.6367907780404,-8283.0861831893362,-10004.624688746606,-11781.124721149723,-12073.296614234237,-12372.714370267242,-12679.55768664987,-11285.01742733448,-9832.5462351663064,-10076.393381798433,-10326.287937667033,-10582.379878521173,-10844.822899508496,-11113.774507416307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",5,"Investment & Capex",null,null,null,null,null,null,null,-193870.3978093258,-87686.690382013912,-130248.84025011395,-148666.11644384314,-99172.784181845331,-64120.464874671474,-15703.763228144393,-17477.757205493821,-18756.257895455525,-18995.265177072863,-16178.857931708451,-15660.633217245457,-12431.20277438379,-11058.052832100764,-13754.96197538725,-9828.1880162910202,-9808.0260860866983,-7667.3246038481557,-8077.6824996041323,-8189.9353856517473,-8303.8496144128658,-8419.4497737596503,-7563.1015636741658,-6283.1360395623369,-6294.5517488379846,-6387.711114720787,-6482.2492392186532,-7753.105406114566,-9040.7192445867131,-9174.5218894065965,-9310.3048133698121,-9448.0973246076846,-8326.909225596426,-7184.3740458177444,-7290.7027816958471,-7398.6051828649452,-7508.1045395713454,-7619.2244867569998,-7731.9890091610032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",null,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,-51720.408209130983,-640.21171309682018,-364.9588799151378,4051.2304684920368,7417.3249092509004,22982.642366354725,-3396.8523518112347,-2187.2423367820311,-306.86546617572969,-401.62392855525752,-589.06623283111037,13702.273009351669,-499.18529673977218,-236.66828449945803,-528.01165653106841,-1112.7764870163805,-1709.1199340267483,-1170.4693368072169,-330.8577893372962,22.396760885780314,3302.0979766575356,8460.6056223918786,12265.64106522518,4956.5983847147936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-51720.408209130983,-640.21171309682018,-364.9588799151378,4051.2304684920368,7417.3249092509004,22982.642366354725,-3396.8523518112347,-2187.2423367820311,-306.86546617572969,-401.62392855525752,-589.06623283111037,13702.273009351669,-499.18529673977218,-236.66828449945803,-528.01165653106841,-1112.7764870163805,-1709.1199340267483,-1170.4693368072169,-330.8577893372962,22.396760885780314,3302.0979766575356,8460.6056223918786,12265.64106522518,4956.5983847147936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-51724.72910166825,-664.63514969882556,-444.83407152208054,3973.7002905472768,7320.0112160549779,22836.876121165344,-3597.1220963127676,-2373.8516202656619,-441.20666831023198,-544.91100607981991,-747.46620249088573,14280.173963632737,-589.6411835395088,-315.39736061049496,-633.21002040033738,-1271.4964758921778,-1925.6131880244616,-1355.8020080021136,-451.83503312314315,-64.314932531497618,3528.4895033753646,9308.6305251012436,13618.790074637342,5529.5146881225137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-51716.101469670677,-615.84573374173772,-285.39079197125852,4127.6859288884916,7512.3301574346087,23123.979590936517,-3203.6163587395808,-2009.003827855737,-180.90066492572677,-268.36636112093157,-442.74191197677123,13143.859921997524,-416.84819986461912,-166.21820386502421,-433.65651605481872,-969.64813955722366,-1513.5723003056125,-1005.4745434546169,-226.72903547293743,94.436003423871441,3085.8818226171925,7685.8740074862862,11041.299947793077,4440.6800719891999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",null,"Operating Cash Flow",null,null,null,null,null,null,-93487.638598754915,129411.33552237379,85986.395144699767,73402.13698280383,136172.4598846884,188970.17733608661,214417.79189031481,214470.61802461083,215799.09866713817,216277.11075680112,219832.07390629512,236275.63168025159,195784.70353611844,182933.77220359835,185391.12880898206,194412.37791087304,199666.66978593171,206755.57367427956,208400.59846418659,215200.00134189674,224182.14372162957,233946.14798007361,239623.16888834411,201171.05213858472,188979.98926317485,194273.64148243555,198559.46024985934,201171.25747155951,204065.64870558868,208238.31026826586,212446.21676873165,216634.6302673936,222396.19488439412,224452.35581632081,231546.69118135789,210484.25135365303,213890.64686573643,216508.73575109665,223732.92631122368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,-93487.638598754915,129411.33552237379,85986.395144699767,73402.13698280383,136172.4598846884,188970.17733608661,214417.79189031481,214470.61802461083,215799.09866713817,216277.11075680112,219832.07390629512,236275.63168025159,195784.70353611844,182933.77220359835,185391.12880898206,194412.37791087304,199666.66978593171,206755.57367427956,208400.59846418659,215200.00134189674,224182.14372162957,233946.14798007361,239623.16888834411,201171.05213858472,188979.98926317485,194273.64148243555,198559.46024985934,201171.25747155951,204065.64870558868,208238.31026826586,212446.21676873165,216634.6302673936,222396.19488439412,224452.35581632081,231546.69118135789,210484.25135365303,213890.64686573643,216508.73575109665,223732.92631122368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Operating Cash Flow",null,null,null,null,null,null,null,-93491.959491292189,129316.52500741291,85670.13189643959,72959.641520633828,135757.77373704393,188513.20988922397,213973.76716334495,214029.92871532383,215394.49636090279,215910.55297228086,219492.44203897112,236729.22553358832,197078.73765071822,185514.85077864415,188315.38682600271,197682.42837005641,203302.70669123618,210748.67855638845,212506.36986730935,219923.4274003662,229747.71914975846,240576.04774832886,247339.45357496297,210528.02860070669,199009.89484837267,205169.34977256524,210216.87650542843,213385.25976621051,216874.57809825477,221831.41319414575,226843.64607360022,231847.49764056157,238695.05662365365,241238.36850107167,249697.24697446814,224813.41247935974,229164.43039188246,232485.34273508503,240049.54500732681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Operating Cash Flow",null,null,null,null,null,null,null,-93483.331859294616,129506.08858008773,86301.5444065599,73839.711125760645,136576.90368858978,189408.78133702482,214834.13405517035,214872.60539335135,216152.95512501342,216578.92516784099,220090.37816478743,235756.19860758574,194447.11299110609,180353.83409941182,182471.89812134986,191150.91211203614,196043.84961820624,202781.58679439849,204301.32512028853,210509.25409448662,218694.24412925862,227470.7045686006,232143.38335929014,192196.32558377218,179383.92416103429,183882.5652637709,187468.27919683469,189563.22729836585,191906.46214495914,195361.6797053534,198835.51952019869,202281.00046908623,207066.69193031502,208663.76281203679,214547.27699450924,196719.03562361517,199307.1509132905,201284.77390851954,208174.91490300512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",7,"Taxes",null,null,null,null,null,null,-28053.733572313675,21182.70752478229,-24900.521944108092,-18167.808626123729,698.20882707336136,-1268.59959056464,-8686.571202937188,-9926.2908890364997,-9858.5520554854975,-10047.47902339754,-10216.659288997638,-11116.968642079415,-21986.039814958414,-20651.256492094941,-21869.177769959089,-23722.507328190484,-25966.697641029688,-28165.385870216185,-29920.581442717405,-29373.67332460099,-35357.536362639301,-36525.295058290329,-38777.492246316826,-35765.838182869338,-37603.597249846818,-40491.179303543715,-43996.493310503894,-45628.156675757993,-48087.495294528853,-50673.377372385839,-51139.650537100715,-51510.233107733016,-52378.63485142478,-53226.974495106828,-50932.774731652389,-50068.649752905418,-48865.840758034392,-47841.833934266811,-40248.144647014153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-28053.733572313675,21182.70752478229,-24900.521944108092,-18167.808626123729,698.20882707336136,-1268.59959056464,-8686.571202937188,-9926.2908890364997,-9858.5520554854975,-10047.47902339754,-10216.659288997638,-11116.968642079415,-21986.039814958414,-20651.256492094941,-21869.177769959089,-23722.507328190484,-25966.697641029688,-28165.385870216185,-29920.581442717405,-29373.67332460099,-35357.536362639301,-36525.295058290329,-38777.492246316826,-35765.838182869338,-37603.597249846818,-40491.179303543715,-43996.493310503894,-45628.156675757993,-48087.495294528853,-50673.377372385839,-51139.650537100715,-51510.233107733016,-52378.63485142478,-53226.974495106828,-50932.774731652389,-50068.649752905418,-48865.840758034392,-47841.833934266811,-40248.144647014153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",7,"Taxes",null,null,null,null,null,null,null,-28053.733572313675,21182.814537478236,-24859.461665476516,-17874.094390842369,852.56473713923663,-936.460910402021,-8448.0528047099342,-9553.5536133262285,-9477.6216353473483,-9632.4018759130067,-9761.0907566365004,-10607.532858538187,-22578.13210538085,-21320.189345704934,-22638.841394353287,-24638.636476936772,-27046.962187214489,-29417.239358335821,-31328.54513097362,-30723.569962887024,-37222.671932412835,-38497.387066248761,-40950.234655159453,-38705.076411040005,-40942.673567564096,-44138.511740290429,-47859.944338041154,-49737.263131395855,-52568.302743599939,-54427.072188998573,-54379.411367795568,-55498.790337459955,-56544.551562307031,-57581.032317539568,-54948.26890556806,-53765.024579359422,-52323.238619760457,-51236.7933361408,-42375.622854346744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",7,"Taxes",null,null,null,null,null,null,null,-28053.733572313675,21182.610926760226,-24941.555165571997,-18461.03542452649,545.67760701708721,-1595.7879687988261,-8918.0784682846479,-10288.731957753367,-10225.794695129289,-10444.499373265826,-10648.889225518189,-11523.779882494098,-21598.640176718342,-19975.6036222164,-21085.844203899323,-22793.596153091774,-24875.7499433251,-26905.300697914208,-28506.762917830252,-28003.32704788183,-33500.37230702833,-34558.719430476733,-36614.626856088791,-32893.620623367664,-34355.159212888502,-36925.352521854715,-39995.409179386799,-41559.621223179449,-43866.970679613492,-46056.879357485435,-47993.326982230697,-47978.566963407327,-48399.313981880376,-49072.84421978327,-47056.017966239866,-46464.150797434944,-45445.084436558784,-44463.053707539853,-37915.258739564539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,-121541.37217106859,150594.04304715607,61085.873200591675,55234.328356680096,136870.66871176177,187701.57774552196,205731.22068737762,204544.32713557433,205940.54661165268,206229.63173340357,209615.41461729747,225158.66303817218,173798.66372116003,162282.51571150339,163521.95103902297,170689.87058268255,173699.97214490201,178590.18780406337,178480.01702146919,185826.32801729575,188824.60735899027,197420.85292178328,200845.67664202728,165405.21395571539,151376.39201332803,153782.46217889182,154562.96693935545,155543.10079580153,155978.15341105981,157564.93289588002,161306.56623163095,165124.39715966058,170017.56003296934,171225.38132121396,180613.91644970549,160415.60160074761,165024.80610770202,168666.90181682984,183484.78166420953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-121541.37217106859,150594.04304715607,61085.873200591675,55234.328356680096,136870.66871176177,187701.57774552196,205731.22068737762,204544.32713557433,205940.54661165268,206229.63173340357,209615.41461729747,225158.66303817218,173798.66372116003,162282.51571150339,163521.95103902297,170689.87058268255,173699.97214490201,178590.18780406337,178480.01702146919,185826.32801729575,188824.60735899027,197420.85292178328,200845.67664202728,165405.21395571539,151376.39201332803,153782.46217889182,154562.96693935545,155543.10079580153,155978.15341105981,157564.93289588002,161306.56623163095,165124.39715966058,170017.56003296934,171225.38132121396,180613.91644970549,160415.60160074761,165024.80610770202,168666.90181682984,183484.78166420953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-121545.69306360587,150499.33954489115,60810.670230963078,55085.547129791463,136610.33847418317,187576.74897882194,205525.71435863501,204476.3751019976,205916.87472555545,206278.15109636786,209731.35128233462,226121.69267505014,174500.60554533737,164194.6614329392,165676.54543164943,173043.79189311963,176255.74450402168,181331.43919805263,181177.82473633572,189199.85743747916,192525.04721734562,202078.66068208008,206389.2189198035,171822.95218966668,158067.22128080856,161030.8380322748,162356.93216738728,163647.99663481466,164306.27535465482,167404.34100514717,172464.23470580464,176348.7073031016,182150.50506134663,183657.33618353211,194748.97806890009,171048.38790000032,176841.19177212199,181248.54939894422,197673.92215298006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-121537.06543160829,150688.69950684794,61359.989240987903,55378.675701234155,137122.58129560685,187812.99336822599,205916.05558688569,204583.87343559798,205927.16042988413,206134.42579457516,209441.48893926924,224232.41872509164,172848.47281438776,160378.23047719541,161386.05391745054,168357.31595894435,171168.09967488114,175876.28609648428,175794.56220245827,182505.9270466048,185193.87182223029,192911.98513812385,195528.75650320135,159302.70496040452,145028.76494814578,146957.21274191618,147472.87001744789,148003.6060751864,148039.49146534564,149304.80034786795,150842.19253796799,154302.4335056789,158667.37794843465,159590.91859225353,167491.25902826939,150254.88482618023,153862.06647673174,156821.72020097967,170259.65616344058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",8,"Debt Service",null,null,null,null,null,null,235009.71814022088,-100686.33122456975,347325.51667337952,27656.746245990027,-22006.339072793169,-61666.261127983562,-57486.04624285068,-61482.691009580398,-65498.451908031275,-69651.122478227437,-75584.45185348118,-65527.252554383318,-47632.17410638056,-55800.959528022831,-61583.568345212152,-67114.106279438129,-72978.638544234273,-78037.994754127794,-84046.741153767725,-91086.238561543214,-95574.661500266637,-80714.350191459351,-88636.111656970417,-88188.371202686016,-94790.399008432782,-97617.633978810962,-103187.95918707663,-108902.99930318051,-71057.068034776748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,235009.71814022088,-100686.33122456975,347325.51667337952,27656.746245990027,-22006.339072793169,-61666.261127983562,-57486.04624285068,-61482.691009580398,-65498.451908031275,-69651.122478227437,-75584.45185348118,-65527.252554383318,-47632.17410638056,-55800.959528022831,-61583.568345212152,-67114.106279438129,-72978.638544234273,-78037.994754127794,-84046.741153767725,-91086.238561543214,-95574.661500266637,-80714.350191459351,-88636.111656970417,-88188.371202686016,-94790.399008432782,-97617.633978810962,-103187.95918707663,-108902.99930318051,-71057.068034776748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",8,"Debt Service",null,null,null,null,null,null,null,234930.65322128835,-100722.40661091522,352913.26070651767,27593.701896892951,-22077.955967546146,-62373.11463490576,-58312.709560465344,-62413.982339957882,-66561.191076449206,-70866.675287737744,-77008.363032423556,-67425.943470624508,-49698.624957861604,-58334.876323532677,-64518.147634477216,-70433.806997930384,-76713.553325513771,-82113.914859129887,-88649.46971784858,-96277.744844762507,-101383.80519134169,-87459.782109355598,-95560.125965561951,-91593.03762416933,-97656.638586619418,-104388.12875383903,-111720.46672542064,-109299.58224310761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",8,"Debt Service",null,null,null,null,null,null,null,235088.39060382338,-100650.97342449651,341722.55528287188,27717.609164631744,-21938.187483387283,-61000.977086484098,-56688.096299592878,-60572.214174893685,-64448.907996966729,-68440.723065532948,-74159.776206174662,-63707.810405584321,-45613.10344832742,-53330.877985821273,-58732.448918258269,-63891.977747871686,-69356.94653580767,-74086.848658161995,-79593.024454021986,-86073.649168992764,-89972.381948044262,-74239.069470846036,-81316.319835230912,-80378.181273337803,-89333.976315215419,-95214.80175596007,-98255.014666030009,-100368.97079385424,-105491.52550847454,-42773.461604230251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",9,"Interest income",null,null,null,null,null,null,-60548.746541268469,-69181.487315666964,-179700.00681053777,-95830.871072386944,-96490.175402343637,-95467.378033258632,-93158.838259815719,-90228.680875681137,-87178.837737599024,-83839.341139471304,-80320.224793902555,-76485.600519698681,-73095.225791698147,-70751.193015909113,-68074.750452576132,-65130.138649039822,-61914.778648517466,-58413.675943541362,-54625.493694326964,-50651.24806583186,-46196.471200042433,-41445.574285063471,-36752.583239444852,-31094.897676648245,-25201.947891650543,-19712.439330341775,-14137.446246172074,-8366.1895934417898,-2301.1660947396845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-60548.746541268469,-69181.487315666964,-179700.00681053777,-95830.871072386944,-96490.175402343637,-95467.378033258632,-93158.838259815719,-90228.680875681137,-87178.837737599024,-83839.341139471304,-80320.224793902555,-76485.600519698681,-73095.225791698147,-70751.193015909113,-68074.750452576132,-65130.138649039822,-61914.778648517466,-58413.675943541362,-54625.493694326964,-50651.24806583186,-46196.471200042433,-41445.574285063471,-36752.583239444852,-31094.897676648245,-25201.947891650543,-19712.439330341775,-14137.446246172074,-8366.1895934417898,-2301.1660947396845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",9,"Interest income",null,null,null,null,null,null,null,-60548.746541268469,-69182.413375139004,-179817.20067843946,-96142.628470749536,-96805.233641511804,-95776.973529616022,-93435.819078635526,-90462.296138877209,-87358.463811221285,-83957.476084088281,-80367.02314004091,-76450.430862400302,-72964.3526679106,-70501.21666168746,-67682.097143692794,-64573.284251790341,-61171.549406683502,-57461.548354785693,-53439.433959602204,-49213.447541034293,-44460.930497685906,-39375.783028725557,-34293.683632332926,-28193.206187864853,-21911.346883028691,-16449.904542059121,-10603.637900993364,-4352.7391307971811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",9,"Interest income",null,null,null,null,null,null,null,-60548.746541268469,-69180.569880586059,-179582.55195252967,-95518.360236248875,-96174.356018334758,-95156.968967913548,-92879.490604420032,-89991.287717692816,-86994.36867443446,-83715.69774823045,-80267.62502525578,-76513.932267736192,-73216.833948863903,-70989.369437264977,-68452.215463922184,-65667.542284407769,-62633.514546277504,-59335.439050128749,-55774.290254880907,-52044.430372078037,-47877.403317552613,-43448.552738950646,-39128.716303788548,-33894.104117192968,-28438.705414473243,-23419.830787712373,-18030.803157929276,-12310.95489752745,-6677.0147096334131,-1176.270194116332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",null,"Free Cash Flow To Equity",null,null,null,null,null,null,52919.599427883819,-19273.77549308064,228711.3830634334,-12939.796469716821,18374.154236624963,30567.938584279764,55086.33618471121,52832.955250312807,53263.256966022382,52739.168115704815,53710.737969913738,83145.809964090193,53071.263823081332,35730.363167571457,33863.632241234693,38445.625654204596,38806.554952150276,42138.517106394218,39807.7821733745,44088.841389920672,47053.474658681196,75260.928445260462,75456.981745612007,46121.945076381126,31384.045113244709,36452.388869739079,37237.561506106744,38273.911899179227,82619.919281543378,157564.93289588002,161306.56623163095,165124.39715966058,170017.56003296934,171225.38132121396,180613.91644970549,160415.60160074761,165024.80610770202,168666.90181682984,183484.78166420953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,52919.599427883819,-19273.77549308064,228711.3830634334,-12939.796469716821,18374.154236624963,30567.938584279764,55086.33618471121,52832.955250312807,53263.256966022382,52739.168115704815,53710.737969913738,83145.809964090193,53071.263823081332,35730.363167571457,33863.632241234693,38445.625654204596,38806.554952150276,42138.517106394218,39807.7821733745,44088.841389920672,47053.474658681196,75260.928445260462,75456.981745612007,46121.945076381126,31384.045113244709,36452.388869739079,37237.561506106744,38273.911899179227,82619.919281543378,157564.93289588002,161306.56623163095,165124.39715966058,170017.56003296934,171225.38132121396,180613.91644970549,160415.60160074761,165024.80610770202,168666.90181682984,183484.78166420953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,52836.21361641401,-19405.480441163076,233906.7302590413,-13463.379444065125,17727.148865125215,29426.66081430015,53777.185719534129,51600.096623162521,51997.219837884957,51453.999724541834,52355.965109870143,82245.318342025334,51837.627919565159,35358.568447719066,33476.300653479426,38036.700643398908,38370.641771824412,41755.975984137047,39088.921058884938,43708.665051682365,46680.31152831803,75243.095543998934,76535.409321908635,52036.708377632502,38499.235811160455,40192.804736376645,40032.827540973267,49995.675260909862,164306.27535465482,167404.34100514717,172464.23470580464,176348.7073031016,182150.50506134663,183657.33618353211,194748.97806890009,171048.38790000032,176841.19177212199,181248.54939894422,197673.92215298006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,53002.57863094662,-19142.843798234622,223499.99257133013,-12422.075370382983,19010.037793884811,31655.047313828341,56348.468682872786,54020.371543011483,54483.883758482931,53978.004980811762,55014.0877078388,84010.676051771137,54018.535417196428,36057.983054109151,34201.389535270078,38797.795926664898,39177.638592795971,42453.99838819354,40427.247493555376,44387.847505534002,47344.086556633411,75224.362928327173,75083.720364181892,45030.419569873746,27256.083218457115,28322.580198243741,31187.052193488602,35323.680383804705,35870.951247237681,105355.06854952137,150842.19253796799,154302.4335056789,158667.37794843465,159590.91859225353,167491.25902826939,150254.88482618023,153862.06647673174,156821.72020097967,170259.65616344058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",10,"Distributions to Shareholders",null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-125213.10461872826,-151208.61079894181,-20409.234963430601,-50075.285337563677,-52200.423331649727,-51109.042165029925,-51411.322685492123,-50516.399755212668,-51141.086916380504,-80733.252279751643,-51488.898777928975,-33994.262219600008,-32310.981439572679,-37182.36837769088,-37898.848442093935,-40663.668532087031,-39524.549407272229,-42635.763984438177,-48369.839732826003,-76173.029896373599,-61561.401621859201,-61317.658549602391,-30113.824002602574,-32208.817269374551,-32787.016492000592,-33126.535355933571,-74872.373974597314,-146190.2286421124,-158077.29937215298,-161917.68145700241,-166753.77337782696,-168329.14382610613,-175426.62251490325,-164658.12075287485,-203780.52519800665,-168666.90181682984,-184464.78166420929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-125213.10461872826,-151208.61079894181,-20409.234963430601,-50075.285337563677,-52200.423331649727,-51109.042165029925,-51411.322685492123,-50516.399755212668,-51141.086916380504,-80733.252279751643,-51488.898777928975,-33994.262219600008,-32310.981439572679,-37182.36837769088,-37898.848442093935,-40663.668532087031,-39524.549407272229,-42635.763984438177,-48369.839732826003,-76173.029896373599,-61561.401621859201,-61317.658549602391,-30113.824002602574,-32208.817269374551,-32787.016492000592,-33126.535355933571,-74872.373974597314,-146190.2286421124,-158077.29937215298,-161917.68145700241,-166753.77337782696,-168329.14382610613,-175426.62251490325,-164658.12075287485,-203780.52519800665,-168666.90181682984,-184464.78166420929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-130721.70204895936,-150637.20771162552,-20138.019453512938,-48118.319654445186,-51113.885361601278,-50001.282026575609,-50323.433920228541,-49438.323188228554,-50025.555420532357,-80111.932725229111,-50585.347215475209,-34008.520866017519,-32361.444906075063,-37272.078378047278,-38031.427518470395,-40843.339024469155,-39518.580977494406,-42918.499770303519,-48954.618028819335,-77138.935595156334,-64046.548535302623,-62491.222492257271,-32703.163779453338,-34820.806915743175,-35433.142326414221,-44683.736167816911,-152535.18811302746,-155589.26429981404,-169225.86364753527,-173135.80133390939,-178871.10362597424,-180806.64428573326,-189217.81176567453,-176173.26833746347,-215185.35979153856,-181248.54939894419,-198653.92215297994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-119690.69673815375,-151772.50804785985,-20673.709631575242,-52139.821875885376,-53076.351331523183,-52174.776303016864,-52458.99840425665,-51555.213218970355,-52214.625201613533,-81330.42817691146,-52121.560558592144,-33955.364985028682,-32234.693196138753,-37064.741626964038,-37736.309725171173,-40452.490075906193,-39479.557896287697,-42318.473017775468,-47773.700512728523,-75228.736447319548,-59246.43144722854,-60172.832995164383,-27659.672806337469,-29433.858405720843,-30043.18536475475,-30545.736972331331,-30911.251358371803,-96378.166971727449,-147077.0810767228,-150960.12742450976,-155414.04143105104,-156652.2481624592,-162595.6567632512,-153774.27291440254,-192967.06888351461,-156821.72020097967,-171239.65616344055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",11,"Equity",null,null,null,null,null,null,24157,7086.0396426510251,13439.47886000447,16473.741746761902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,24157,7086.0396426510251,13439.47886000447,16473.741746761902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",11,"Equity",null,null,null,null,null,null,null,24157,7086.3633134339798,13439.593190858668,16486.378755400987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",11,"Equity",null,null,null,null,null,null,null,24157,7085.7182332883531,13439.364873228067,16461.224417194011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",null,"Other",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CK116,FM116,IO116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CL116,FN116,IP116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CM116,FO116,IQ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CN116,FP116,IR116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CO116,FQ116,IS116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CP116,FR116,IT116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CQ116,FS116,IU116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CR116,FT116,IV116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CS116,FU116,IW116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CT116,FV116,IX116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-545.33983380801305},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CU116,FW116,IY116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1141.1314727603458},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CV116,FX116,IZ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1161.5748685534752},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CW116,FY116,JA116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1085.4660584967774},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CX116,FZ116,JB116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1142.0989055047769},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CY116,GA116,JC116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1168.8219017692431},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),CZ116,GB116,JD116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1185.6491252159265},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DA116,GC116,JE116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1208.0341428697734},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DB116,GD116,JF116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1212.5294334399641},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DC116,GE116,JG116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1233.1555822450639},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DD116,GF116,JH116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1249.4670513989286},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DE116,GG116,JI116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1278.6976592209239},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DF116,GH116,JJ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1322.0138530308634},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DG116,GI116,JK116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1360.6794983120208},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DH116,GJ116,JL116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1657.1336647509406},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DI116,GK116,JM116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1334.7086823754585},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DJ116,GL116,JN116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1346.4328413623043},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DK116,GM116,JO116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1360.6810133503991},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DL116,GN116,JP116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-1360.0290422471103},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DM116,GO116,JQ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-3899.4754635921704},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DN116,GP116,JR116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":-8230.2938994975066},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DO116,GQ116,JS116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DP116,GR116,JT116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DQ116,GS116,JU116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DR116,GT116,JV116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DS116,GU116,JW116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DT116,GV116,JX116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DU116,GW116,JY116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DV116,GX116,JZ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DW116,GY116,KA116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DX116,GZ116,KB116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DY116,HA116,KC116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),DZ116,HB116,KD116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EA116,HC116,KE116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EB116,HD116,KF116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EC116,HE116,KG116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),ED116,HF116,KH116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EE116,HG116,KI116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EF116,HH116,KJ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EG116,HI116,KK116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EH116,HJ116,KL116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EI116,HK116,KM116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EJ116,HL116,KN116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EK116,HM116,KO116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EL116,HN116,KP116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EM116,HO116,KQ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EN116,HP116,KR116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EO116,HQ116,KS116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EP116,HR116,KT116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EQ116,HS116,KU116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),ER116,HT116,KV116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),ES116,HU116,KW116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),ET116,HV116,KX116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EU116,HW116,KY116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EV116,HX116,KZ116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EW116,HY116,LA116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EX116,HZ116,LB116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A116,$E$3:$E$14,$G$3:$G$14,0),EY116,IA116,LC116)*_xlfn.XLOOKUP($A116,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-545.33983380801305,-1141.1314727603458,-1161.5748685534752,-1085.4660584967774,-1142.0989055047769,-1168.8219017692431,-1185.6491252159265,-1208.0341428697734,-1212.5294334399641,-1233.1555822450639,-1249.4670513989286,-1278.6976592209239,-1322.0138530308634,-1360.6794983120208,-1657.1336647509406,-1334.7086823754585,-1346.4328413623043,-1360.6810133503991,-1360.0290422471103,-3899.4754635921704,-8230.2938994975066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-553.31341315394332,-1158.6787738742439,-1181.8921860802495,-1103.5101781889562,-1163.8039840107679,-1193.0368109010508,-1211.9495102325013,-1236.4971872386993,-1242.9034312567808,-1265.9987325183372,-1285.1078796751456,-1318.8768813493996,-1368.276737815127,-1412.8726416043601,-1710.3058048536191,-1386.6893281325119,-1401.4187037254949,-1418.6534112166039,-1925.2970451310175,-8515.8398062289052,-8673.6227468674424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-537.4162824576058,-1123.6944480631946,-1142.1169679590967,-1067.5958012531632,-1120.6839426870156,-1145.031137226887,-1159.8286527548219,-1180.1102408665529,-1182.7581911129323,-1201.0108882561249,-1214.6618702631984,-1239.6668138220609,-1277.3823543881988,-1310.6091145719488,-1606.1133813914671,-1284.6729478666011,-1293.601771452096,-1305.0791975522818,-1303.1710600346107,-1300.8742855514345,-5316.1252397546332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",null,"Net Cash Flow",null,null,null,null,null,null,76219.369755406806,-30212.110116356176,116937.75730470961,-147674.66552189674,-2035.0807268056378,-19507.346753283913,2885.9128530614835,1723.9130852828821,1851.9342805302585,1677.4285266841346,1428.5195807728887,1250.9828157850745,496.89898665557985,594.00204246667158,383.82889989277055,77.608151297789163,-300.32763281343205,262.31914086722281,-949.92281614279204,203.61035408356565,-2595.0627333657312,-2234.1153041439993,12534.900625440787,-16852.847137972207,-64.487571733323875,2897.1387590022241,3089.8640007557528,3787.3475009985464,3848.0698433538932,3144.4103542701105,3229.266859477968,3206.7157026581699,3263.7866551423795,2896.2374951078382,5187.2939348022337,-4242.5191521272354,-38755.719090304628,0,-979.99999999976717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,76219.369755406806,-30212.110116356176,116937.75730470961,-147674.66552189674,-2035.0807268056378,-19507.346753283913,2885.9128530614835,1723.9130852828821,1851.9342805302585,1677.4285266841346,1428.5195807728887,1250.9828157850745,496.89898665557985,594.00204246667158,383.82889989277055,77.608151297789163,-300.32763281343205,262.31914086722281,-949.92281614279204,203.61035408356565,-2595.0627333657312,-2234.1153041439993,12534.900625440787,-16852.847137972207,-64.487571733323875,2897.1387590022241,3089.8640007557528,3787.3475009985464,3848.0698433538932,3144.4103542701105,3229.266859477968,3206.7157026581699,3263.7866551423795,2896.2374951078382,5187.2939348022337,-4242.5191521272354,-38755.719090304628,0,-979.99999999976717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Net Cash Flow",null,null,null,null,null,null,null,76135.983943936997,-30343.491393655659,116624.62140094061,-147614.20840028967,-2410.8705883877228,-18691.658840145035,2663.3003579328506,1598.8145965869116,1673.7859176564161,1462.3631231593367,1171.7309154635425,951.49343071597264,148.77052590099356,186.24359769077887,-78.181063496688012,-447.32724488087069,-897.28293388468205,-330.26647158888841,-1695.6586511278053,-494.94259829629959,-3593.1833818507048,-3264.116788972527,11075.988145001651,-12164.819919478388,4409.3827035746053,3970.5791169079757,3181.0318033424419,3386.6420479619337,3255.247435398458,3141.4539584656941,3238.3710582693748,3212.9059691922157,3279.4014353723906,2850.6918977988535,5531.1663032255601,-5124.8804374631436,-38344.168019416567,2.9103830456733704E-11,-979.99999999988358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",null,"Net Cash Flow",null,null,null,null,null,null,null,76302.348958469607,-30081.499830872832,117248.66070640445,-147733.35900104884,-1663.6718376904319,-20484.774562057035,3272.1173513496033,1845.5952399946182,2024.8853542262805,1885.3754793838009,1675.7680581620725,1538.1309069005802,829.37905735112099,981.93412639345297,821.66520190443862,573.22564694603784,261.21862675824468,818.7501211744152,-253.32129098844553,854.71261749533573,-1669.2807699171733,-1281.7558733805743,14526.679802381403,-16748.526806682105,-1688.2625357469542,-2404.8799789291979,-161.21236881843038,3474.7723514387635,3658.8256033144435,3660.7763380392871,3765.1114612451929,3342.3060811691394,3253.3365173836064,2938.6704297943215,4895.602265018184,-3519.388088222302,-39105.002406782878,0,-979.9999999999709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A118,$E$3:$E$14,$G$3:$G$14,0),CJ118,FL118,IN118)*_xlfn.XLOOKUP($A118,$E$3:$E$14,$F$3:$F$14,0)","v":14845.614708301289},89544.456803845736,59332.34668748956,176270.10399219918,28595.438470302441,26560.357743496803,7053.0109902128897,9938.9238432743732,11662.836928557255,13514.771209087514,15192.199735771648,16620.719316544535,17871.70213232961,18368.601118985189,18962.603161451862,19346.432061344633,19424.040212642423,19123.712579828993,19386.031720696214,18436.108904553421,18639.719258636986,16044.656525271253,13810.541221127254,26345.441846568043,9492.594708595836,9428.1071368625126,12325.245895864737,15415.10989662049,19202.457397619037,23050.52724097293,26194.937595243042,29424.20445472101,32630.92015737918,35894.706812521559,38790.944307629397,43978.238242431631,39735.719090304396,979.99999999976717,979.99999999976717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,"Cash EoP",null,null,null,null,null,null,14845.614708301289,89544.456803845736,59332.34668748956,176270.10399219918,28595.438470302441,26560.357743496803,7053.0109902128897,9938.9238432743732,11662.836928557255,13514.771209087514,15192.199735771648,16620.719316544535,17871.70213232961,18368.601118985189,18962.603161451862,19346.432061344633,19424.040212642423,19123.712579828993,19386.031720696214,18436.108904553421,18639.719258636986,16044.656525271253,13810.541221127254,26345.441846568043,9492.594708595836,9428.1071368625126,12325.245895864737,15415.10989662049,19202.457397619037,23050.52724097293,26194.937595243042,29424.20445472101,32630.92015737918,35894.706812521559,38790.944307629397,43978.238242431631,39735.719090304396,979.99999999976717,979.99999999976717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Italy",12,"Cash EoP",null,null,null,null,null,null,14845.614708301289,89461.070992375942,59117.579598720287,175742.20099966088,28127.99259937121,25717.122010983487,7025.4631708384513,9688.7635287713019,11287.578125358214,12961.36404301463,14423.727166173967,15595.458081637509,16546.95151235348,16695.722038254473,16881.965635945253,16803.784572448563,16356.457327567692,15459.17439368301,15128.907922094122,13433.249270966317,12938.306672670016,9345.1232908193124,6081.0065018467849,17156.994646848434,4992.1747273700457,9401.5574309446511,13372.136547852628,16553.168351195069,19939.810399157002,23195.05783455546,26336.511793021156,29574.882851290531,32787.788820482747,36067.190255855137,38917.882153653991,44449.048456879551,39324.168019416407,979.99999999983993,979.99999999986903,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,null,null,null,"Italy",12,"Cash EoP",null,null,null,null,null,null,14845.614708301289,89627.436006908378,59545.936176035546,176794.59688244,29061.237881391164,27397.566043700732,6912.7914816436969,10184.9088329933,12030.504072987918,14055.389427214199,15940.764906598,17616.532964760074,19154.663871660654,19984.042929011775,20965.97705540523,21787.642257309668,22360.867904255705,22622.086531013949,23440.836652188365,23187.515361199919,24042.227978695257,22372.947208778085,21091.191335397511,35617.871137778915,18869.34433109681,17181.081795349855,14776.201816420657,14614.989447602225,18089.761799040989,21748.587402355432,25409.363740394718,29174.475201639911,32516.78128280905,35770.11780019266,38708.788229986982,43604.390495005166,40085.002406782864,979.99999999998545,979.99999999998545,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-1520.52765986236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-1520.52765986235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-1520.5276598625201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%Particip",0.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%Particip",0.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%Particip",0.49]
[]
[null,null,"Uruguay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[]
[null,null,"Cash Flow Uruguay - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Uruguay - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Uruguay - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Uruguay - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY126+1","v":2066},{"$f":"+AZ126+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Uruguay",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CK127,FM127,IO127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":69899.478734692675},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CL127,FN127,IP127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":70921.486837632692},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CM127,FO127,IQ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":71496.97000169511},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CN127,FP127,IR127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":72099.515538531821},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CO127,FQ127,IS127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":72799.054006486083},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CP127,FR127,IT127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":73161.789275111048},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CQ127,FS127,IU127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":73748.967051359155},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CR127,FT127,IV127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":74348.197081862367},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CS127,FU127,IW127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":75138.202704772615},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CT127,FV127,IX127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":75585.460281617285},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CU127,FW127,IY127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":76222.405376715033},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CV127,FX127,IZ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":76872.438508670893},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CW127,FY127,JA127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":77721.037984935407},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CX127,FZ127,JB127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":78214.638784035196},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CY127,GA127,JC127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":78905.63081061485},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),CZ127,GB127,JD127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":75736.271383093641},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DA127,GC127,JE127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":10290.352589550272},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DB127,GD127,JF127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":12098.252438176605},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DC127,GE127,JG127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DD127,GF127,JH127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DE127,GG127,JI127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DF127,GH127,JJ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DG127,GI127,JK127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DH127,GJ127,JL127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DI127,GK127,JM127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DJ127,GL127,JN127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DK127,GM127,JO127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DL127,GN127,JP127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DM127,GO127,JQ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DN127,GP127,JR127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DO127,GQ127,JS127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DP127,GR127,JT127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DQ127,GS127,JU127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DR127,GT127,JV127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DS127,GU127,JW127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DT127,GV127,JX127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DU127,GW127,JY127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DV127,GX127,JZ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DW127,GY127,KA127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DX127,GZ127,KB127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DY127,HA127,KC127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),DZ127,HB127,KD127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EA127,HC127,KE127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EB127,HD127,KF127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EC127,HE127,KG127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),ED127,HF127,KH127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EE127,HG127,KI127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EF127,HH127,KJ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EG127,HI127,KK127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EH127,HJ127,KL127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EI127,HK127,KM127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EJ127,HL127,KN127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EK127,HM127,KO127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EL127,HN127,KP127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EM127,HO127,KQ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EN127,HP127,KR127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EO127,HQ127,KS127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EP127,HR127,KT127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EQ127,HS127,KU127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),ER127,HT127,KV127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),ES127,HU127,KW127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),ET127,HV127,KX127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EU127,HW127,KY127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EV127,HX127,KZ127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EW127,HY127,LA127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EX127,HZ127,LB127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A127,$E$3:$E$14,$G$3:$G$14,0),EY127,IA127,LC127)*_xlfn.XLOOKUP($A127,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,69899.478734692675,70921.486837632692,71496.97000169511,72099.515538531821,72799.054006486083,73161.789275111048,73748.967051359155,74348.197081862367,75138.202704772615,75585.460281617285,76222.405376715033,76872.438508670893,77721.037984935407,78214.638784035196,78905.63081061485,75736.271383093641,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Income",null,null,null,null,null,null,null,69899.478734692675,70921.486837632692,71465.586267313993,72067.444799068457,72766.208461027156,73128.518547774904,73715.030909476249,74313.582217141811,75102.701701473241,75549.445022451255,76185.669812365668,76834.968233034539,77682.608472362306,78175.652594172556,78865.864896954925,75706.09352771609,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Income",null,null,null,null,null,null,null,69899.478734692675,70929.364232854306,71528.542006041389,72131.778669582854,72832.096696764871,73195.259592437433,73783.106775032036,74383.019600008702,75173.916791662516,75621.691595128883,76259.361316496856,76910.133567248355,77759.698158553423,78253.858850758057,78945.635278672155,75766.630173255078,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",1,"Income with mitigated demand risk",null,null,null,null,null,null,69899.478734692675,70921.486837632692,71496.97000169511,72099.515538531821,72799.054006486083,73161.789275111048,73748.967051359155,74348.197081862367,75138.202704772615,75585.460281617285,76222.405376715033,76872.438508670893,77721.037984935407,78214.638784035196,78905.63081061485,75736.271383093641,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,69899.478734692675,70921.486837632692,71496.97000169511,72099.515538531821,72799.054006486083,73161.789275111048,73748.967051359155,74348.197081862367,75138.202704772615,75585.460281617285,76222.405376715033,76872.438508670893,77721.037984935407,78214.638784035196,78905.63081061485,75736.271383093641,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,69899.478734692675,70921.486837632692,71465.586267313993,72067.444799068457,72766.208461027156,73128.518547774904,73715.030909476249,74313.582217141811,75102.701701473241,75549.445022451255,76185.669812365668,76834.968233034539,77682.608472362306,78175.652594172556,78865.864896954925,75706.09352771609,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,69899.478734692675,70929.364232854306,71528.542006041389,72131.778669582854,72832.096696764871,73195.259592437433,73783.106775032036,74383.019600008702,75173.916791662516,75621.691595128883,76259.361316496856,76910.133567248355,77759.698158553423,78253.858850758057,78945.635278672155,75766.630173255078,10290.352589550272,12098.252438176605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",2,"Income with low demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",3,"Income with demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",4,"Operating Costs",null,null,null,null,null,null,-10365.27831285195,-9056.5639088658172,-9347.1303178903527,-9526.0579635662907,-9695.8763228853313,-9855.5257651979209,-10045.355897509102,-10237.316894567635,-10488.20065987568,-10709.201025218759,-11355.469570212168,-12482.024014928922,-12786.631424019237,-13117.909429155628,-13408.417943398235,-8253.804236622691,808.80397941523256,11531.821388612225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-10365.27831285195,-9056.5639088658172,-9347.1303178903527,-9526.0579635662907,-9695.8763228853313,-9855.5257651979209,-10045.355897509102,-10237.316894567635,-10488.20065987568,-10709.201025218759,-11355.469570212168,-12482.024014928922,-12786.631424019237,-13117.909429155628,-13408.417943398235,-8253.804236622691,808.80397941523256,11531.821388612225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",4,"Operating Costs",null,null,null,null,null,null,null,-10365.27831285195,-9056.6395037163238,-9347.4058070101873,-9526.3121449706341,-9696.1911035972698,-9855.5860530202262,-10045.33436008613,-10237.297449987982,-10488.184062707689,-10709.873801913713,-11355.809993835299,-12481.703608375665,-12786.300156546042,-13117.586350955276,-13407.679014024423,-8253.8042366226509,808.80397941523256,11531.821388612225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",4,"Operating Costs",null,null,null,null,null,null,null,-10365.27831285195,-9056.4000222868708,-9346.8116386172751,-9525.7967783093045,-9695.559650374109,-9855.3566334749594,-10045.23335592596,-10237.192256535489,-10488.072768958436,-10708.733439998234,-11354.987368669423,-12482.126805407914,-12786.971672407641,-13118.474391547854,-13409.857287727049,-8253.8042366226746,808.80397941523256,11531.821388612225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",5,"Investment & Capex",null,null,null,null,null,null,-34586.648071861055,-694.13380855950595,-176.3011827286544,-273.79019588328595,-2157.5414491187444,-1715.5582632424425,-418.57381569733735,-4683.3517258624297,-651.43469196126614,-1183.9772792864928,-4927.0469589679715,-453.58869035961192,-4655.9662058912154,-945.3382539168548,-2117.8797325917653,-754.88476712514114,-1057.8881153355865,-446.73726540111659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-34586.648071861055,-694.13380855950595,-176.3011827286544,-273.79019588328595,-2157.5414491187444,-1715.5582632424425,-418.57381569733735,-4683.3517258624297,-651.43469196126614,-1183.9772792864928,-4927.0469589679715,-453.58869035961192,-4655.9662058912154,-945.3382539168548,-2117.8797325917653,-754.88476712514114,-1057.8881153355865,-446.73726540111659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",5,"Investment & Capex",null,null,null,null,null,null,null,-34586.648071861055,-694.13380855950595,-176.3011827286544,-273.79019588328595,-2157.5414491187444,-1715.5582632424425,-418.57381569733735,-4683.3517258624297,-651.43469196126614,-1183.9772792864928,-4927.0469589679715,-453.58869035961192,-4655.9662058912154,-945.3382539168548,-2117.8797325917653,-754.88476712514114,-1057.8881153355865,-446.73726540111659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",5,"Investment & Capex",null,null,null,null,null,null,null,-34586.648071861055,-694.13380855950595,-176.3011827286544,-273.79019588328595,-2157.5414491187444,-1715.5582632424425,-418.57381569733735,-4683.3517258624297,-651.43469196126614,-1183.9772792864928,-4927.0469589679715,-453.58869035961192,-4655.9662058912154,-945.3382539168548,-2117.8797325917653,-754.88476712514114,-1057.8881153355865,-446.73726540111659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,-817.09624466126456,-1193.7386427621859,-2507.3646495774206,-2143.7722408271347,729.61388605962884,-161.17373110162606,-1094.9796818836212,3681.2803974498747,77.150365746369744,-590.85701020846716,-5741.9888004834029,6423.1719431518541,1965.234009823617,-461.0871795531956,6448.3023417274599,148.06515724250809,2639.2622422060713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-817.09624466126456,-1193.7386427621859,-2507.3646495774206,-2143.7722408271347,729.61388605962884,-161.17373110162606,-1094.9796818836212,3681.2803974498747,77.150365746369744,-590.85701020846716,-5741.9888004834029,6423.1719431518541,1965.234009823617,-461.0871795531956,6448.3023417274599,148.06515724250809,2639.2622422060713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-817.09624466126456,-1193.7386427621859,-2507.364649577421,-2143.7722408271338,729.61388605962952,-161.17373110162504,-1094.9796818836205,3681.2803974498756,77.150365746371108,-464.43356535120813,-5857.2513095407539,6399.2819775765956,1954.4071626152388,-465.09220814975572,6475.863247307745,148.06515724250809,2639.2622422060713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-817.09624466126456,-1193.7386427621859,-2507.3646495774206,-2143.7722408271347,729.61388605962952,-161.17373110162572,-1094.9796818836212,3681.2803974498747,77.150365746370426,-666.84753536798223,-5723.1046435500866,6492.9042776338783,1976.1525986114887,-456.93016540961992,6420.6007725401851,148.06515724250809,2639.2622422060713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",null,"Operating Cash Flow",null,null,null,null,null,null,24130.456105318404,59977.050477445184,59466.173851498679,60155.895138255109,61675.250120541627,61429.531515569062,62190.057656269099,63108.808858882177,64075.717718682041,63101.424966903563,54197.900047051487,70359.997746534209,62243.674364848572,63690.303921409526,69827.635476352312,66875.647536588323,12680.530695835987,23183.336561387714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,24130.456105318404,59977.050477445184,59466.173851498679,60155.895138255109,61675.250120541627,61429.531515569062,62190.057656269099,63108.808858882177,64075.717718682041,63101.424966903563,54197.900047051487,70359.997746534209,62243.674364848572,63690.303921409526,69827.635476352312,66875.647536588323,12680.530695835987,23183.336561387714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Operating Cash Flow",null,null,null,null,null,null,null,24130.456105318404,59976.974882594674,59434.514627997727,60123.570217387394,61642.089794370768,61396.20050041061,62156.143051809166,63074.213438741281,64040.233312550656,63191.160375899846,54045.561550021645,70298.957911875856,62194.749272540284,63647.635781150675,69816.169397646474,66845.469681210816,12680.530695835987,23183.336561387714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Operating Cash Flow",null,null,null,null,null,null,null,24130.456105318404,59985.091759245741,59498.064535118036,60188.419454563125,61708.609483331646,61463.170964618403,62224.319921525122,63143.756015060659,64111.559696489181,63062.133340476175,54254.222345309376,70467.322349114707,62292.912878866053,63733.116039883731,69838.499030893523,66906.006326749775,12680.530695835987,23183.336561387714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",7,"Taxes",null,null,null,null,null,null,-1088.5603079596774,-66.235869477216198,-179.67472104118886,-639.66715949831701,-423.16261485575001,-539.46590529734192,-631.65830417795974,-704.26819379391611,-848.24820316664261,-972.04783474469355,-3478.8507952695809,-21531.991307631793,-13509.067673561451,-14629.99301735759,-15590.9721422766,-14333.335261401025,-1530.8641483239246,-2362.5809328918549,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-1088.5603079596774,-66.235869477216198,-179.67472104118886,-639.66715949831701,-423.16261485575001,-539.46590529734192,-631.65830417795974,-704.26819379391611,-848.24820316664261,-972.04783474469355,-3478.8507952695809,-21531.991307631793,-13509.067673561451,-14629.99301735759,-15590.9721422766,-14333.335261401025,-1530.8641483239246,-2362.5809328918549,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",7,"Taxes",null,null,null,null,null,null,null,-1088.5603079596774,-24.63692647581188,-143.14593042498771,-608.66587308638509,-399.21095943858143,-520.74233684103842,-615.68184908828675,-698.61694476477828,-849.88219741406908,-978.31417291109233,-3254.1494403775018,-21432.926255719038,-13460.147247295816,-14631.599652212401,-15623.110347611069,-14390.401004323656,-1562.2050786586572,-2391.2741803709237,-2.6829555009728293E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",7,"Taxes",null,null,null,null,null,null,null,-1088.5603079596774,-108.22541288239037,-216.52937838668612,-671.81982088561358,-445.67445837575781,-558.22302684323984,-647.58317760167802,-715.23778965480096,-846.90306899688971,-965.98278446355721,-3608.9090314673745,-21678.401402916083,-13559.292685699647,-14629.251147460376,-15559.044784144198,-14274.053376275142,-1498.2421345371774,-2333.1205728319414,-6.8751165985372141E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,23041.895797358728,59910.814607967965,59286.499130457487,59516.22797875679,61252.087505685879,60890.065610271718,61558.399352091139,62404.540665088258,63227.469515515397,62129.377132158872,50719.049251781908,48828.006438902419,48734.606691287117,49060.310904051934,54236.663334075711,52542.312275187302,11149.666547512063,20820.755628495859,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,23041.895797358728,59910.814607967965,59286.499130457487,59516.22797875679,61252.087505685879,60890.065610271718,61558.399352091139,62404.540665088258,63227.469515515397,62129.377132158872,50719.049251781908,48828.006438902419,48734.606691287117,49060.310904051934,54236.663334075711,52542.312275187302,11149.666547512063,20820.755628495859,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,23041.895797358728,59952.337956118863,59291.36869757274,59514.904344301009,61242.878834932184,60875.458163569572,61540.461202720879,62375.596493976504,63190.351115136589,62212.846202988752,50791.412109644145,48866.031656156818,48734.602025244472,49016.036128938271,54193.059050035401,52455.06867688716,11118.32561717733,20792.062381016789,-2.6829555009728293E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,23041.895797358728,59876.866346363349,59281.535156731348,59516.599633677513,61262.935024955885,60904.947937775163,61576.736743923444,62428.51822540586,63264.656627492288,62096.150556012617,50645.313313842002,48788.920946198625,48733.620193166404,49103.864892423357,54279.454246749323,52631.952950474632,11182.28856129881,20850.215988555774,-6.8751165985372141E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",8,"Debt Service",null,null,null,null,null,null,4826.0041105365272,-32813.335827507908,-35324.947264919967,-28121.114520700692,-27418.366806635298,-30515.526795552916,-31522.7489680695,-34482.878489666298,-35958.132331427201,-37127.895484997556,-27339.115227903963,-30874.748675597879,-33669.509389777711,-33161.893982543275,-11085.102324422878,-1072.2636711081896,484.3167385328461,3.2916725004008969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,4826.0041105365272,-32813.335827507908,-35324.947264919967,-28121.114520700692,-27418.366806635298,-30515.526795552916,-31522.7489680695,-34482.878489666298,-35958.132331427201,-37127.895484997556,-27339.115227903963,-30874.748675597879,-33669.509389777711,-33161.893982543275,-11085.102324422878,-1072.2636711081896,484.3167385328461,3.2916725004008969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",8,"Debt Service",null,null,null,null,null,null,null,4826.0041105365272,-32855.203310330755,-35326.77067713545,-28005.049725338911,-27386.216312035664,-30500.03570986104,-31487.728058226698,-34445.162834013718,-35917.35153338797,-37208.446935415152,-27397.682239827096,-30907.694777829045,-33662.110132250586,-33186.9029494321,-11138.976794842421,-1059.4541894296062,484.31673873173986,3.2916990614644854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",8,"Debt Service",null,null,null,null,null,null,null,4826.0041105365272,-32778.642914540098,-35319.770902640026,-28137.2859612754,-27554.904323494527,-30538.936390457402,-31558.600798207659,-34521.479200322807,-35999.858958988138,-37092.823251242327,-27271.649252025371,-30844.14124123337,-33679.588869950196,-33093.3659304463,-11013.35388206523,-1086.0355150399623,484.31673892568506,3.2916727210962957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",9,"Interest income",null,null,null,null,null,null,-28183.722012197461,-26313.204615094248,-23962.141033341992,-22267.097722477345,-20913.665073932516,-19284.010981580257,-17625.89047376714,-15847.626070247994,-13883.889245520229,-11683.908795813608,-9595.0876876924594,-7756.7444064814163,-5878.8236741767369,-3899.4322907355272,-1751.934273901689,-616.87638732902099,-358.71860806931426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-28183.722012197461,-26313.204615094248,-23962.141033341992,-22267.097722477345,-20913.665073932516,-19284.010981580257,-17625.89047376714,-15847.626070247994,-13883.889245520229,-11683.908795813608,-9595.0876876924594,-7756.7444064814163,-5878.8236741767369,-3899.4322907355272,-1751.934273901689,-616.87638732902099,-358.71860806931426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",9,"Interest income",null,null,null,null,null,null,null,-28183.722012197461,-26312.8604804223,-23961.628642646472,-22269.267277808071,-20917.579304776984,-19289.781774440122,-17633.656203634568,-15857.540777474926,-13896.156466362008,-11696.344222231846,-9604.0040288570435,-7762.5486284635954,-5882.8982384890232,-3903.4508470751343,-1755.7873798562241,-616.87638732902099,-358.71860806931426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",9,"Interest income",null,null,null,null,null,null,null,-28183.722012197461,-26313.949266457446,-23962.353421895772,-22264.498714151061,-20909.284115282626,-19277.735120060599,-17617.572282780719,-15837.107972493795,-13870.962506783246,-11669.842951049763,-9582.9272286181695,-7747.5404199095437,-5871.1894799681686,-3891.6944441031928,-1745.1853579968472,-616.87638732902099,-358.71860806931426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",null,"Free Cash Flow To Equity",null,null,null,null,null,null,-315.82210430220584,784.27416536580859,-0.58916780447179917,9128.0157355787524,12920.055625118064,11090.527833138545,12409.759910254499,12074.036105173966,13385.447938567966,13317.572851347708,13784.846336185485,10196.513356823125,9186.27362733267,11998.984630773131,41399.626735751146,50853.172216750092,11275.264677975596,20824.047300996259,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-315.82210430220584,784.27416536580859,-0.58916780447179917,9128.0157355787524,12920.055625118064,11090.527833138545,12409.759910254499,12074.036105173966,13385.447938567966,13317.572851347708,13784.846336185485,10196.513356823125,9186.27362733267,11998.984630773131,41399.626735751146,50853.172216750092,11275.264677975596,20824.047300996259,-9.2328529079596948E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-315.82210430220584,784.27416536580859,2.9693777908178163,9240.5873411540269,12939.083218119536,11085.64067926841,12419.076940859613,12072.89288248786,13376.843115386611,13308.055045341755,13789.725840960005,10195.788249864177,9189.5936545048644,11925.682332431035,41298.29487533676,50778.738100128532,11243.923747839755,20795.354080078254,-2.6829555009728293E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-315.82210430220584,784.27416536580495,-0.5891678044499713,9114.8149582510523,12798.746586178731,11088.276427257162,12400.563662935067,12069.931052589258,13393.835161720905,13333.484353720527,13790.736833198462,10197.239285055712,9182.8418432480394,12118.804517873865,41520.915006687246,50929.041048105646,11307.886692155182,20853.507661276872,-6.8751165985372141E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",10,"Distributions to Shareholders",null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,-6.5754138686150695E-14,-9425.9996650467292,-12619.902389828705,-11087.76930554988,-12410.327384730917,-12072.932355338711,-13384.338669983541,-13314.792303401366,-13785.391680202472,-10195.387365876124,-9185.142006430935,-11996.181618747891,-41400.149550545641,-50852.023490311913,-11213.434403478859,-14230.287904978646,-6969.9506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,-6.5754138686150695E-14,-9425.9996650467292,-12619.902389828705,-11087.76930554988,-12410.327384730917,-12072.932355338711,-13384.338669983541,-13314.792303401366,-13785.391680202472,-10195.387365876124,-9185.142006430935,-11996.181618747891,-41400.149550545641,-50852.023490311913,-11213.434403478859,-14230.287904978646,-6969.9506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",10,"Distributions to Shareholders",null,null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,-3.5585455952683342,-9431.3042542683615,-12746.196999183823,-11082.882151679718,-12419.644415336028,-12071.789132652571,-13375.733846802166,-13305.274497395429,-13790.271184977,-10194.662258917166,-9188.4620336031167,-11922.879320405804,-41298.81761299372,-50777.589437569273,-11182.093646943718,-14226.496511810947,-6945.0489916517345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",10,"Distributions to Shareholders",null,null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,0,-9421.7846489182903,-12489.607589690106,-11085.517899668484,-12401.13113741149,-12068.827302753993,-13392.725893136456,-13330.703805774183,-13791.282177215444,-10196.113294108696,-9181.7102223462971,-12116.001505848644,-41521.437749082615,-50927.892367877357,-11246.056455231945,-14233.718115301213,-6995.9808400525953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",11,"Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",null,"Net Cash Flow",null,null,null,null,null,null,-315.82210430220579,309.93906845805026,-0.5891678044718649,-297.98392946797685,300.15323528935915,2.758527588664947,-0.5674744764182833,1.103749835254348,1.1092685844250809,2.7805479463422671,-0.54534401698765578,1.1259909470009006,1.1316209017350047,2.803012025240605,-0.52281479449447943,1.1487264381794375,61.83027449673682,6593.7593960176127,-6969.9507256689585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,-315.82210430220579,309.93906845805026,-0.5891678044718649,-297.98392946797685,300.15323528935915,2.758527588664947,-0.5674744764182833,1.103749835254348,1.1092685844250809,2.7805479463422671,-0.54534401698765578,1.1259909470009006,1.1316209017350047,2.803012025240605,-0.52281479449447943,1.1487264381794375,61.83027449673682,6593.7593960176127,-6969.9507256689585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Net Cash Flow",null,null,null,null,null,null,null,-315.82210430220579,309.93906845805026,-0.58916780445051797,-190.7169131143346,192.88621893571326,2.7585275886922318,-0.56747447641464532,1.1037498352889088,1.1092685844450898,2.7805479463258962,-0.54534401699493174,1.1259909470118146,1.1316209017477377,2.8030120252315101,-0.52273765696008923,1.1486625592588098,61.830100896037038,6568.8575682673072,-6945.0492599472846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Uruguay",null,"Net Cash Flow",null,null,null,null,null,null,null,-315.82210430220579,309.93906845804662,-0.5891678044499713,-306.96969066723796,309.13899648862571,2.7585275886776799,-0.56747447642374027,1.1037498352652619,1.1092685844487278,2.7805479463440861,-0.54534401698219881,1.1259909470154525,1.1316209017422807,2.8030120252205961,-0.5227423953692778,1.1486802282888675,61.830236923236953,6619.7895459756583,-6995.9809088037609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A143,$E$3:$E$14,$G$3:$G$14,0),CJ143,FL143,IN143)*_xlfn.XLOOKUP($A143,$E$3:$E$14,$F$3:$F$14,0)","v":306.33785959275826},-9.4842447094475233,300.45482374860273,299.86565594413088,1.8817264761540287,302.03496176551317,304.79348935417812,304.22601487775984,305.32976471301419,306.43903329743927,309.21958124378153,308.67423722679388,309.80022817379478,310.93184907552978,313.73486110077039,313.21204630627591,314.36077274445535,376.19104724119217,6969.9504432588046,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,null,null,null,12,"Cash EoP",null,null,null,null,null,null,306.33785959275826,-9.4842447094475233,300.45482374860273,299.86565594413088,1.8817264761540287,302.03496176551317,304.79348935417812,304.22601487775984,305.32976471301419,306.43903329743927,309.21958124378153,308.67423722679388,309.80022817379478,310.93184907552978,313.73486110077039,313.21204630627591,314.36077274445535,376.19104724119217,6969.9504432588046,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,-2.8241015388630331E-4,null,null,null,"Uruguay",12,"Cash EoP",null,null,null,null,null,null,306.33785959275826,-9.4842447094475233,300.45482374860273,299.86565594415219,109.14874282981759,302.03496176553085,304.79348935422308,304.22601487780844,305.32976471309735,306.43903329754244,309.21958124386833,308.6742372268734,309.80022817388522,310.93184907563295,313.73486110086446,313.21212344390437,314.36078600316318,376.19088689920022,6945.0484551665077,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,-8.04780776888947E-4,null,null,null,"Uruguay",12,"Cash EoP",null,null,null,null,null,null,306.33785959275826,-9.4842447094475233,300.4548237485991,299.86565594414913,-7.1040347230888301,302.03496176553688,304.79348935421456,304.22601487779082,305.32976471305608,306.43903329750481,309.21958124384889,308.67423722686669,309.80022817388215,310.93184907562443,313.73486110084502,313.21211870547575,314.36079893376461,376.19103585700157,6995.9805818326595,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4,-3.2697110145818442E-4]
[]
[]
[]
[]
[null,null,"Paraguay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay"]
[]
[null,null,"Cash Flow Paraguay - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Paraguay - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Paraguay - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Paraguay - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY151+1","v":2066},{"$f":"+AZ151+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Paraguay",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CK152,FM152,IO152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":31680.844393312964},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CL152,FN152,IP152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":18515.268277133422},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CM152,FO152,IQ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":19259.90211946427},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CN152,FP152,IR152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":20033.244239043968},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CO152,FQ152,IS152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":20894.73359153698},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CP152,FR152,IT152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":21840.586685067454},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CQ152,FS152,IU152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":21950.345650782849},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CR152,FT152,IV152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":22816.134825178968},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CS152,FU152,IW152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":23557.5799403817},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CT152,FV152,IX152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":24625.90055867601},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CU152,FW152,IY152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":25653.369152988671},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CV152,FX152,IZ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":26744.581802130488},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CW152,FY152,JA152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":27733.484176243681},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CX152,FZ152,JB152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":28935.364071256517},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CY152,GA152,JC152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":30267.588274714402},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),CZ152,GB152,JD152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":31576.133937125705},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DA152,GC152,JE152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":32936.493940209235},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DB152,GD152,JF152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":34139.927349696591},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DC152,GE152,JG152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":35550.597256963272},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DD152,GF152,JH152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":37392.67447074064},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DE152,GG152,JI152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":39277.904737656107},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DF152,GH152,JJ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":41217.743214287526},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DG152,GI152,JK152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":42011.028967925922},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DH152,GJ152,JL152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":18807.38886737483},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DI152,GK152,JM152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DJ152,GL152,JN152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DK152,GM152,JO152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DL152,GN152,JP152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DM152,GO152,JQ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DN152,GP152,JR152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DO152,GQ152,JS152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DP152,GR152,JT152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DQ152,GS152,JU152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DR152,GT152,JV152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DS152,GU152,JW152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DT152,GV152,JX152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DU152,GW152,JY152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DV152,GX152,JZ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DW152,GY152,KA152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DX152,GZ152,KB152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DY152,HA152,KC152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),DZ152,HB152,KD152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EA152,HC152,KE152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EB152,HD152,KF152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EC152,HE152,KG152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),ED152,HF152,KH152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EE152,HG152,KI152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EF152,HH152,KJ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EG152,HI152,KK152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EH152,HJ152,KL152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EI152,HK152,KM152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EJ152,HL152,KN152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EK152,HM152,KO152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EL152,HN152,KP152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EM152,HO152,KQ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EN152,HP152,KR152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EO152,HQ152,KS152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EP152,HR152,KT152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EQ152,HS152,KU152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),ER152,HT152,KV152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),ES152,HU152,KW152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),ET152,HV152,KX152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EU152,HW152,KY152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EV152,HX152,KZ152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EW152,HY152,LA152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EX152,HZ152,LB152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A152,$E$3:$E$14,$G$3:$G$14,0),EY152,IA152,LC152)*_xlfn.XLOOKUP($A152,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,31680.844393312964,18515.268277133422,19259.90211946427,20033.244239043968,20894.73359153698,21840.586685067454,21950.345650782849,22816.134825178968,23557.5799403817,24625.90055867601,25653.369152988671,26744.581802130488,27733.484176243681,28935.364071256517,30267.588274714402,31576.133937125705,32936.493940209235,34139.927349696591,35550.597256963272,37392.67447074064,39277.904737656107,41217.743214287526,42011.028967925922,18807.38886737483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Income",null,null,null,null,null,null,null,31680.844393312964,18586.90051601929,19427.36294487393,20304.645297956038,21280.119554038418,22351.201841031001,22570.29921509324,23572.691387408602,24455.666830666818,25688.042131462425,26888.370596547986,28166.368227308263,29348.408831353398,30767.783968980628,32339.722211077635,33900.08351523523,35529.911578484949,37005.003419530534,38719.433486790709,40925.04367855598,43194.956230448232,45542.618549332146,46640.81657160163,20955.141371575693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Income",null,null,null,null,null,null,null,31680.844393312964,18443.636843737269,19093.159711133827,19764.263615313455,20514.602246187318,21339.351185533629,21344.642517375058,22080.475380782438,22688.472724764706,23602.970032127123,24469.644835912106,25388.324491112435,26200.379248757134,27204.134578189849,28319.303607653441,29401.553910933904,30521.34558472647,31484.571861305965,32627.80232291366,34150.500422597681,35699.861678071931,37285.784997260213,37821.912776502912,16871.068321388499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",1,"Income with mitigated demand risk",null,null,null,null,null,null,14293.571792195675,14865.314663883501,15459.927250438841,16078.324340456395,16721.457314074654,17390.315606637632,18085.928230903144,18809.365360139265,19561.739974544838,20344.20957352663,21157.97795646769,22004.297074726397,22884.468957715457,23799.847716024084,24751.841624665041,25741.915289651643,26771.591901237705,27842.455577287215,28956.15380037871,30114.399952393851,31318.975950489603,32571.73498850919,33874.604388049549,17443.776861574257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,14293.571792195675,14865.314663883501,15459.927250438841,16078.324340456395,16721.457314074654,17390.315606637632,18085.928230903144,18809.365360139265,19561.739974544838,20344.20957352663,21157.97795646769,22004.297074726397,22884.468957715457,23799.847716024084,24751.841624665041,25741.915289651643,26771.591901237705,27842.455577287215,28956.15380037871,30114.399952393851,31318.975950489603,32571.73498850919,33874.604388049549,17443.776861574257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,14293.571792195675,14919.435955135506,15590.8105731166,16292.397048906843,17025.554916107656,17791.704887332497,18592.331607262458,19428.986529589267,20303.29092342078,21216.939014974716,22171.70127064858,23169.42782782776,24212.052080080008,25301.594423683604,26440.166172749363,27629.973650523079,28873.322464796616,30172.62197571246,31530.389964619528,32949.257513027405,34431.974101113628,35981.412935663742,37600.576517768612,19432.496259464198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,14293.571792195675,14811.193372631496,15329.585140673598,15866.120620597172,16421.434842318078,16996.185061799202,17591.05153896218,18206.738342825854,18843.974184824754,19503.513281293621,20186.136246138896,20892.651014753756,21623.89380027014,22380.730083279599,23164.055636194378,23974.797583461183,24813.915498882321,25682.402541343203,26581.286630290218,27511.63166235037,28474.538770532632,29471.147627501276,30502.637794463808,15650.528206734358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",2,"Income with low demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",3,"Income with demand risk",null,null,null,null,null,null,17387.272601117289,3649.9536132499229,3799.9748690254301,3954.9198985875755,4173.276277462327,4450.2710784298206,3864.4174198797032,4006.7694650397043,3995.8399658368635,4281.6909851493801,4495.3911965209827,4740.2847274040914,4849.015218528225,5135.5163552324329,5515.7466500493611,5834.2186474740629,6164.902038971527,6297.4717724093753,6594.4434565845631,7278.2745183467878,7958.928787166501,8646.0082257783379,8136.4245798763741,1363.6120058005731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,17387.272601117289,3649.9536132499229,3799.9748690254301,3954.9198985875755,4173.276277462327,4450.2710784298206,3864.4174198797032,4006.7694650397043,3995.8399658368635,4281.6909851493801,4495.3911965209827,4740.2847274040914,4849.015218528225,5135.5163552324329,5515.7466500493611,5834.2186474740629,6164.902038971527,6297.4717724093753,6594.4434565845631,7278.2745183467878,7958.928787166501,8646.0082257783379,8136.4245798763741,1363.6120058005731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",3,"Income with demand risk",null,null,null,null,null,null,null,17387.272601117289,3667.4645608837827,3836.5523717573305,4012.2482490491948,4254.5646379307627,4559.4969536985054,3977.9676078307834,4143.7048578193362,4152.3759072460371,4471.1031164877104,4716.6693258994064,4996.9403994805034,5136.3567512733889,5466.1895452970248,5899.5560383282709,6270.1098647121516,6656.589113688332,6832.3814438180716,7189.0435221711787,7975.7861655285733,8762.9821293346013,9561.2056136684059,9040.2400538330166,1522.6451121114949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",3,"Income with demand risk",null,null,null,null,null,null,null,17387.272601117289,3632.443471105772,3763.5745704602282,3898.1429947162837,4093.1674038692399,4343.1661237344279,3753.5909784128767,3873.7370379565846,3844.4985399399525,4099.4567508335022,4283.5085897732106,4495.6734763586783,4576.4854484869938,4823.404494910249,5155.2479714590609,5426.7563274727208,5707.4300858441502,5802.1693199627643,6046.5156926234413,6638.8687602473128,7225.322907539301,7814.6373697589333,7319.2749820391,1220.5401146541417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",4,"Operating Costs",null,null,null,null,null,null,-5400.9129905048776,-6073.7140402641626,-5917.093507615522,-6164.3126278212576,-6410.0789401523862,-6647.8097340851737,-6915.3863147901438,-7184.5343602676139,-7472.0230798862231,-7750.1853143115995,-8063.1797212346073,-8378.0494870680122,-8714.3475219956872,-9039.808823174455,-9405.9356628752248,-9774.2933746449471,-10167.691404894667,-10548.485924194902,-10976.770195194356,-12976.159569228343,-13499.094851015683,-14009.869275751178,-14578.726731049073,-3155.2604046122665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-5400.9129905048776,-6073.7140402641626,-5917.093507615522,-6164.3126278212576,-6410.0789401523862,-6647.8097340851737,-6915.3863147901438,-7184.5343602676139,-7472.0230798862231,-7750.1853143115995,-8063.1797212346073,-8378.0494870680122,-8714.3475219956872,-9039.808823174455,-9405.9356628752248,-9774.2933746449471,-10167.691404894667,-10548.485924194902,-10976.770195194356,-12976.159569228343,-13499.094851015683,-14009.869275751178,-14578.726731049073,-3155.2604046122665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",4,"Operating Costs",null,null,null,null,null,null,null,-5400.9129905048776,-6098.6790492396367,-5972.5656661121093,-6251.1574832165261,-6530.9674975151647,-6805.1371701102544,-7112.4270357198884,-7424.2015028557507,-7757.8539626462989,-8084.8640081270059,-8451.2762269876384,-8823.0783156274483,-9220.9388931702324,-9610.9620661809968,-10047.878791006167,-10491.264934840703,-10965.694887114159,-11430.862386788078,-11951.857046403826,-14196.715669703099,-14839.680847877253,-15475.159294127898,-16180.74989145152,-3521.575042903391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",4,"Operating Costs",null,null,null,null,null,null,null,-5400.9129905048776,-6048.7490312886866,-5861.8709992086906,-6078.2808818538433,-6290.9018913492564,-6493.4582191793079,-6723.002347788065,-6951.6568480606566,-7195.6242803944633,-7428.1064717538138,-7691.4855459211813,-7953.875857476055,-8233.8140310042327,-8500.636839077024,-8802.8422914977909,-9103.9452224438282,-9425.1606488420748,-9731.3901044491886,-10078.149718946703,-11856.573753472612,-12275.307188826373,-12678.663390157095,-13130.273376607209,-2825.8047131232679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",5,"Investment & Capex",null,null,null,null,null,null,-362.08081502117045,-376.56404762201726,-501.08788378220413,-537.1590801867934,-1427.9036816366572,-1576.8834639032921,-8322.0422486704883,-13310.288765164691,-1056.7469435921864,-4431.6082802794563,-2839.1564290304846,-9142.8957521416542,-1126.4033950400335,-971.80314644902103,-4568.4817706108388,-4195.2622573109302,-11301.037357998766,-3893.570161479201,-1069.7967798670761,-3515.8442674061066,-2236.3918491343134,-47885.469787476039,-858.10212756209967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-362.08081502117045,-376.56404762201726,-501.08788378220413,-537.1590801867934,-1427.9036816366572,-1576.8834639032921,-8322.0422486704883,-13310.288765164691,-1056.7469435921864,-4431.6082802794563,-2839.1564290304846,-9142.8957521416542,-1126.4033950400335,-971.80314644902103,-4568.4817706108388,-4195.2622573109302,-11301.037357998766,-3893.570161479201,-1069.7967798670761,-3515.8442674061066,-2236.3918491343134,-47885.469787476039,-858.10212756209967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",5,"Investment & Capex",null,null,null,null,null,null,null,-362.08081502117045,-378.37445169712311,-505.91761860878449,-544.94387414418736,-1455.5620298684919,-1615.1555522727979,-8565.0050456221597,-13764.743901471016,-1098.0815879554168,-4627.089771944241,-2978.645594327646,-9638.206581816512,-1193.1343924883836,-1034.3241519750006,-4885.7721812298132,-4508.2021539878979,-12202.407633944602,-4224.3332787404588,-1166.2573854662924,-3851.2853868840803,-2461.5401488217553,-52959.725645352177,-953.59486552903002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",5,"Investment & Capex",null,null,null,null,null,null,null,-362.08081502117045,-374.75364354691152,-496.28131315143446,-529.44878129414406,-1400.6413880966782,-1539.3403426602033,-8084.8502320006974,-12868.755542318248,-1016.7802090026601,-4243.5024730031855,-2705.5740601767061,-8670.8342293673559,-1063.1096901324302,-912.78698128743349,-4270.4146194919331,-3902.691947855516,-10462.379727001413,-3587.2957534109282,-980.90619012887964,-3208.2103041509645,-2030.8979939816024,-43276.384711899482,-771.77944839944394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,-889.67566353908444,-445.48616757986753,-679.56085812671017,-3238.4507178833496,-6308.5011442761679,-5986.1425219058356,2055.8275856583823,10534.451547530647,-4414.4732102250091,62.123088208726699,-907.87766884641485,6920.6663147750232,-2118.7789964168978,-5716.4573155244871,-1894.808154985466,-1226.2058424707473,8474.6336217479711,1619.5591960100337,-16809.438521471726,-13477.476987318076,-14011.465455878391,47599.43574495535,858.10212756209967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-889.67566353908444,-445.48616757986753,-679.56085812671017,-3238.4507178833496,-6308.5011442761679,-5986.1425219058356,2055.8275856583823,10534.451547530647,-4414.4732102250091,62.123088208726699,-907.87766884641485,6920.6663147750232,-2118.7789964168978,-5716.4573155244871,-1894.808154985466,-1226.2058424707473,8474.6336217479711,1619.5591960100337,-16809.438521471726,-13477.476987318076,-14011.465455878391,47599.43574495535,858.10212756209967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-897.30082215104176,-457.1000558433646,-699.30286681970824,-3333.6303351102947,-6526.072803253498,-6194.1212927434053,2068.366625165273,10863.471583395249,-4649.89906140738,23.760915733387744,-976.57611443231644,7267.1296732521141,-2282.9651032425213,-6164.4698377457671,-2092.5421743278462,-1356.1306120625513,9121.782283580993,1731.3056383497485,-18591.259674886362,-14940.334833016939,-15509.566688138633,52641.860690175825,953.59486552903002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-882.09077941258226,-434.03685063384063,-660.19552419890749,-3145.4952062917141,-6097.0073175630368,-5784.1216517803377,2041.837490559338,10213.469961590728,-4189.8567118464198,96.996479777685138,-843.33624008569961,6588.7304657300901,-1965.5214927458651,-5299.0417834955188,-1713.7078565973545,-1107.5019423248903,7870.2423111044891,1513.9575906571117,-15190.924813215126,-12151.47708060924,-12651.82339278469,43019.124895766327,771.77944839944394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",null,"Operating Cash Flow",null,null,null,null,null,null,25028.174924247829,11619.504021667373,12162.159869939835,10093.321813152566,6748.2498254717684,7629.7509651731516,8768.7446729805997,12855.763247277309,10614.336706678281,12506.230052293684,13843.155333877165,16144.302877695845,15773.954262791063,13207.294786108556,14398.362686242872,16380.372462699081,19942.398799063772,21317.430460032519,6694.5917604301139,7423.1936467881114,9530.9525816277201,26921.839896015659,27432.302236876851,15652.128462762563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,25028.174924247829,11619.504021667373,12162.159869939835,10093.321813152566,6748.2498254717684,7629.7509651731516,8768.7446729805997,12855.763247277309,10614.336706678281,12506.230052293684,13843.155333877165,16144.302877695845,15773.954262791063,13207.294786108556,14398.362686242872,16380.372462699081,19942.398799063772,21317.430460032519,6694.5917604301139,7423.1936467881114,9530.9525816277201,26921.839896015659,27432.302236876851,15652.128462762563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Operating Cash Flow",null,null,null,null,null,null,null,25020.549765635871,11652.746959239166,12249.576793333328,10174.91360548503,6767.5172234012634,7736.7878259045438,8961.2337589164672,13247.217566477084,10949.832218657721,12999.849267124568,14481.872660800387,16972.213003116416,16651.370442452262,13958.027913078862,15313.529064513812,17544.485814344076,21483.591341007181,23081.113392351748,7010.0593800342285,7936.7077889518623,10384.168545610593,29749.594300027897,30460.06668015011,17433.566328672303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Operating Cash Flow",null,null,null,null,null,null,null,25035.759808374332,11586.09731826783,12074.811874574794,10011.038745873753,6726.0516491783474,7522.4309719137791,8578.6274281456335,12473.532951994262,10286.211523521164,12028.357567147808,13229.248989728516,15352.344869999115,14937.934034874605,12491.668974329874,13532.338840066359,15287.414798309668,18504.047519987475,19679.84359410296,6377.8216006229486,6934.2392843648613,8741.833102479266,24349.861790969961,24691.639399895703,14045.263608265232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",7,"Taxes",null,null,null,null,null,null,-1812.4266691785422,-2152.3208819762094,-2118.5535229236871,-1866.6325626937582,-1589.7766899151327,-1396.2046061479443,-1923.964136419652,-2471.0629822077613,-968.34237047130694,-1099.2660584231794,-763.6680572508925,-1154.908825192271,-56.831109185289478,284.27394061146782,26.131816362255719,20.328883908656429,-891.14976901740727,-948.10513188657205,-336.69091354074334,-372.10227465098183,-473.9942768888431,-4158.4540290028799,1418.2141236600914,1894.7433630637565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-1812.4266691785422,-2152.3208819762094,-2118.5535229236871,-1866.6325626937582,-1589.7766899151327,-1396.2046061479443,-1923.964136419652,-2471.0629822077613,-968.34237047130694,-1099.2660584231794,-763.6680572508925,-1154.908825192271,-56.831109185289478,284.27394061146782,26.131816362255719,20.328883908656429,-891.14976901740727,-948.10513188657205,-336.69091354074334,-372.10227465098183,-473.9942768888431,-4158.4540290028799,1418.2141236600914,1894.7433630637565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",7,"Taxes",null,null,null,null,null,null,null,-1922.3101024797622,-2275.6251647997174,-2239.2281073795593,-1998.3691029837412,-1683.4567530595521,-1520.0449062227399,-2067.9838882519884,-2642.9885274438952,-1088.3472484741767,-1187.6592087221213,-832.89462160673304,-1242.2971100478524,-162.76805370685116,404.15479391872361,31.988837574438108,-204.13548132653281,-1041.1227094133565,-1142.8695922301833,-355.66156718051764,-400.77089659964446,-519.19922792369391,-4716.8063965683141,1436.730360382275,2121.6718465485847,-1.2417432804559732E-9,-1.4607070110032238E-9,-1.7183128593568732E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",7,"Taxes",null,null,null,null,null,null,null,-1702.513743349836,-2030.0226071182715,-1999.9540732923333,-1738.0744985897877,-1499.4659075020002,-1277.1544668349179,-1786.1205952772491,-2307.136334064825,-855.53390545272759,-1015.7811685338254,-698.74647033257918,-1072.8154163619843,-134.06448810849042,348.39786541969374,20.870471774822409,16.462475293854645,-715.12988057381369,-761.11031897318219,-318.13692228801187,-345.13809207857395,-432.44408862574437,-3530.0000362342712,1266.7882368859166,1700.8894316020367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,23215.748255069288,9467.1831396911639,10043.606347016148,8226.6892504588086,5158.4731355566355,6233.5463590252075,6844.7805365609474,10384.700265069549,9645.9943362069735,11406.963993870504,13079.487276626272,14989.394052503574,15717.123153605773,13491.568726720023,14424.494502605128,16400.701346607737,19051.249030046365,20369.325328145947,6357.9008468893708,7051.0913721371298,9056.9583047388769,22763.385867012781,28850.516360536942,17546.871825826318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,23215.748255069288,9467.1831396911639,10043.606347016148,8226.6892504588086,5158.4731355566355,6233.5463590252075,6844.7805365609474,10384.700265069549,9645.9943362069735,11406.963993870504,13079.487276626272,14989.394052503574,15717.123153605773,13491.568726720023,14424.494502605128,16400.701346607737,19051.249030046365,20369.325328145947,6357.9008468893708,7051.0913721371298,9056.9583047388769,22763.385867012781,28850.516360536942,17546.871825826318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,23098.23966315611,9377.1217944394484,10010.34868595377,8176.5445025012887,5084.0604703417112,6216.7429196818039,6893.2498706644783,10604.229039033189,9861.4849701835446,11812.190058402446,13648.978039193655,15729.915893068564,16488.60238874541,14362.182706997586,15345.51790208825,17340.350333017544,20442.468631593823,21938.243800121563,6654.397812853711,7535.9368923522179,9864.9693176868986,25032.787903459583,31896.797040532387,19555.238175220889,-1.2417432804559732E-9,-1.4607070110032238E-9,-1.7183128593568732E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,23333.246065024498,9556.0747111495584,10074.857801282462,8272.964247283966,5226.5857416763474,6245.2765050788612,6792.5068328683847,10166.396617929437,9430.6776180684355,11012.576398613983,12530.502519395937,14279.529453637131,14803.869546766115,12840.066839749568,13553.209311841181,15303.877273603523,17788.917639413659,18918.733275129776,6059.6846783349365,6589.1011922862872,8309.3890138535207,20819.861754735688,25958.42763678162,15746.153039867268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",8,"Debt Service",null,null,null,null,null,null,-14694.745590901459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,-14694.745590901459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",8,"Debt Service",null,null,null,null,null,null,null,-14694.745590901459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",8,"Debt Service",null,null,null,null,null,null,null,-14694.745590901459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",9,"Interest income",null,null,null,null,null,null,-915.80472692885201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-915.80472692885201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",9,"Interest income",null,null,null,null,null,null,null,-915.80472692885201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",9,"Interest income",null,null,null,null,null,null,null,-915.80472692885201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",null,"Free Cash Flow To Equity",null,null,null,null,null,null,7605.1979372389769,9467.1831396911639,10043.606347016148,8226.6892504588086,5158.4731355566355,6233.5463590252075,6844.7805365609474,10384.700265069549,9645.9943362069735,11406.963993870504,13079.487276626272,14989.394052503574,15717.123153605773,13491.568726720023,14424.494502605128,16400.701346607737,19051.249030046365,20369.325328145947,6357.9008468893708,7051.0913721371298,9056.9583047388769,22763.385867012781,28850.516360536942,17546.871825826318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,7605.1979372389769,9467.1831396911639,10043.606347016148,8226.6892504588086,5158.4731355566355,6233.5463590252075,6844.7805365609474,10384.700265069549,9645.9943362069735,11406.963993870504,13079.487276626272,14989.394052503574,15717.123153605773,13491.568726720023,14424.494502605128,16400.701346607737,19051.249030046365,20369.325328145947,6357.9008468893708,7051.0913721371298,9056.9583047388769,22763.385867012781,28850.516360536942,17546.871825826318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,7487.689345325799,9377.1217944394484,10010.34868595377,8176.5445025012887,5084.0604703417112,6216.7429196818039,6893.2498706644783,10604.229039033189,9861.4849701835446,11812.190058402446,13648.978039193655,15729.915893068564,16488.60238874541,14362.182706997586,15345.51790208825,17340.350333017544,20442.468631593823,21938.243800121563,6654.397812853711,7535.9368923522179,9864.9693176868986,25032.787903459583,31896.797040532387,19555.238175220889,-1.2417432804559732E-9,-1.4607070110032238E-9,-1.7183128593568732E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,7722.6957471941869,9556.0747111495584,10074.857801282462,8272.964247283966,5226.5857416763474,6245.2765050788612,6792.5068328683847,10166.396617929437,9430.6776180684355,11012.576398613983,12530.502519395937,14279.529453637131,14803.869546766115,12840.066839749568,13553.209311841181,15303.877273603523,17788.917639413659,18918.733275129776,6059.6846783349365,6589.1011922862872,8309.3890138535207,20819.861754735688,25958.42763678162,15746.153039867268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",10,"Distributions to Shareholders",null,null,null,null,null,null,-9168.7608043673008,-9535.5112365419955,-9916.9316860036743,-10313.60895344382,-6442.431429586949,-6233.5463590252184,-6844.7805365609429,-10384.700265069547,-9645.9943362069753,-11406.963993870499,-13079.487276626274,-14114.886011665927,-16591.631194443424,-13491.568726720016,-14424.494502605125,-16400.701346607733,-19051.249030046361,-20369.325328145955,-6357.900846889368,-7051.0913721371289,-9056.9583047388696,-22763.385867012774,-28850.516360536949,-17546.871824339378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,-9168.7608043673008,-9535.5112365419955,-9916.9316860036743,-10313.60895344382,-6442.431429586949,-6233.5463590252184,-6844.7805365609429,-10384.700265069547,-9645.9943362069753,-11406.963993870499,-13079.487276626274,-14114.886011665927,-16591.631194443424,-13491.568726720016,-14424.494502605125,-16400.701346607733,-19051.249030046361,-20369.325328145955,-6357.900846889368,-7051.0913721371289,-9056.9583047388696,-22763.385867012774,-28850.516360536949,-17546.871824339378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-9168.7608043673008,-9581.3550405638289,-10012.5160173892,-10463.079238171715,-5786.147998051968,-6216.7429196818039,-6893.2498706644783,-10604.229039033191,-9861.4849701835446,-11812.190058402446,-13648.978039193646,-14879.551396761979,-17338.966885051992,-14362.182706997582,-15345.517902088242,-17340.350333017548,-20442.468631593816,-21938.243800121567,-6654.397812853711,-7535.9368923522052,-9864.9693176869059,-25032.787903459601,-31896.797040532394,-19555.23817369654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-9168.7608043673008,-9489.6674325201584,-9821.8057926583569,-10165.568995401407,-7083.4695236212965,-6245.2765050788666,-6792.5068328683819,-10166.39661792944,-9430.6776180684428,-11012.576398613977,-12530.502519395937,-13386.113119019556,-15697.285881383696,-12840.066839749566,-13553.209311841189,-15303.877273603523,-17788.917639413667,-18918.733275129784,-6059.6846783349401,-6589.101192286299,-8309.3890138535189,-20819.861754735695,-25958.427636781609,-15746.1530384242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",11,"Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",null,"Net Cash Flow",null,null,null,null,null,null,-1563.5628671283239,-68.328096850831571,126.67466101247373,-2086.9197029850111,-1283.9582940303135,-1.0913936421275139E-11,4.5474735088646412E-12,1.8189894035458565E-12,-1.8189894035458565E-12,5.4569682106375694E-12,-1.8189894035458565E-12,874.50804083764706,-874.5080408376507,7.2759576141834259E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,-7.2759576141834259E-12,2.7284841053187847E-12,9.0949470177292824E-13,7.2759576141834259E-12,7.2759576141834259E-12,-7.2759576141834259E-12,1.4869401638861746E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,-1563.5628671283239,-68.328096850831571,126.67466101247373,-2086.9197029850111,-1283.9582940303135,-1.0913936421275139E-11,4.5474735088646412E-12,1.8189894035458565E-12,-1.8189894035458565E-12,5.4569682106375694E-12,-1.8189894035458565E-12,874.50804083764706,-874.5080408376507,7.2759576141834259E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,-7.2759576141834259E-12,2.7284841053187847E-12,9.0949470177292824E-13,7.2759576141834259E-12,7.2759576141834259E-12,-7.2759576141834259E-12,1.4869401638861746E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Net Cash Flow",null,null,null,null,null,null,null,-1681.0714590415018,-204.23324612438046,-2.167331435430242,-2286.534735670426,-702.08752771025684,0,0,-1.8189894035458565E-12,0,0,9.0949470177292824E-12,850.36449630658535,-850.36449630658171,3.637978807091713E-12,7.2759576141834259E-12,-3.637978807091713E-12,7.2759576141834259E-12,-3.637978807091713E-12,0,1.2732925824820995E-11,-7.2759576141834259E-12,-1.8189894035458565E-11,-7.2759576141834259E-12,1.5243494999594986E-6,-1.2417432804559732E-9,-1.4607070110032238E-9,-1.7183128593568732E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Paraguay",null,"Net Cash Flow",null,null,null,null,null,null,null,-1446.0650571731139,66.407278629400025,253.05200862410493,-1892.604748117441,-1856.8837819449491,-5.4569682106375694E-12,2.7284841053187847E-12,-3.637978807091713E-12,-7.2759576141834259E-12,5.4569682106375694E-12,0,893.41633461757556,-893.41633461758101,1.8189894035458565E-12,-7.2759576141834259E-12,0,-7.2759576141834259E-12,-7.2759576141834259E-12,-3.637978807091713E-12,-1.1823431123048067E-11,1.8189894035458565E-12,-7.2759576141834259E-12,1.0913936421275139E-11,1.443067958462052E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A168,$E$3:$E$14,$G$3:$G$14,0),CJ168,FL168,IN168)*_xlfn.XLOOKUP($A168,$E$3:$E$14,$F$3:$F$14,0)","v":4876.094299981999},3312.5314328536751,3244.2033360028436,3370.8779970153173,1283.9582940303062,-7.2759576141834259E-12,-1.8189894035458565E-11,-1.3642420526593924E-11,-1.1823431123048067E-11,-1.3642420526593924E-11,-8.1854523159563541E-12,-1.0004441719502211E-11,874.50804083763705,-1.3642420526593924E-11,-6.3664629124104977E-12,-2.7284841053187847E-12,9.0949470177292824E-13,4.5474735088646412E-12,-2.7284841053187847E-12,0,9.0949470177292824E-13,8.1854523159563541E-12,1.546140993013978E-11,8.1854523159563541E-12,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,null,null,null,12,"Cash EoP",null,null,null,null,null,null,4876.094299981999,3312.5314328536751,3244.2033360028436,3370.8779970153173,1283.9582940303062,-7.2759576141834259E-12,-1.8189894035458565E-11,-1.3642420526593924E-11,-1.1823431123048067E-11,-1.3642420526593924E-11,-8.1854523159563541E-12,-1.0004441719502211E-11,874.50804083763705,-1.3642420526593924E-11,-6.3664629124104977E-12,-2.7284841053187847E-12,9.0949470177292824E-13,4.5474735088646412E-12,-2.7284841053187847E-12,0,9.0949470177292824E-13,8.1854523159563541E-12,1.546140993013978E-11,8.1854523159563541E-12,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,1.4869483493384905E-6,null,null,null,"Paraguay",12,"Cash EoP",null,null,null,null,null,null,4876.094299981999,3195.0228409404972,2990.7895948161167,2988.6222633806865,702.08752771026047,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.0913936421275139E-11,850.36449630659627,1.4551915228366852E-11,1.8189894035458565E-11,2.5465851649641991E-11,2.1827872842550278E-11,2.9103830456733704E-11,2.5465851649641991E-11,2.5465851649641991E-11,3.8198777474462986E-11,3.092281986027956E-11,1.2732925824820995E-11,5.4569682106375694E-12,1.5243549569277093E-6,1.5231132136472533E-6,1.5216525066362501E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,1.5199341937768932E-6,null,null,null,"Paraguay",12,"Cash EoP",null,null,null,null,null,null,4876.094299981999,3430.0292428088851,3496.4365214382851,3749.4885300623901,1856.8837819449491,0,-5.4569682106375694E-12,-2.7284841053187847E-12,-6.3664629124104977E-12,-1.3642420526593924E-11,-8.1854523159563541E-12,-8.1854523159563541E-12,893.41633461756737,-1.3642420526593924E-11,-1.1823431123048067E-11,-1.9099388737231493E-11,-1.9099388737231493E-11,-2.6375346351414919E-11,-3.3651303965598345E-11,-3.7289282772690058E-11,-4.9112713895738125E-11,-4.7293724492192268E-11,-5.4569682106375694E-11,-4.3655745685100555E-11,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6,1.4430243027163669E-6]
[]
[]
[]
[]
[null,null,"Brasil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brasil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brasil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brasil"]
[]
[null,null,"Cash Flow Brasil - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Brasil - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Brasil - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Brasil - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY176+1","v":2066},{"$f":"+AZ176+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Brasil",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CK177,FM177,IO177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":21394.952903237561},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CL177,FN177,IP177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":24374.790569715962},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CM177,FO177,IQ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":36702.193233370381},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CN177,FP177,IR177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":41264.150163062295},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CO177,FQ177,IS177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":45414.190791990819},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CP177,FR177,IT177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":49667.095487091668},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CQ177,FS177,IU177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":52500.715287773062},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CR177,FT177,IV177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":57630.577550239585},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CS177,FU177,IW177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":63426.480040811119},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CT177,FV177,IX177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":69424.393572248446},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CU177,FW177,IY177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":76197.70710732961},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CV177,FX177,IZ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":83631.908466485693},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CW177,FY177,JA177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":92042.932023976537},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CX177,FZ177,JB177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":103317.55133273818},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CY177,GA177,JC177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":113397.27294259114},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),CZ177,GB177,JD177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":124460.4044673602},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DA177,GC177,JE177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":136977.21318344964},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DB177,GD177,JF177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":150557.82771876766},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DC177,GE177,JG177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":165246.24592344271},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DD177,GF177,JH177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":181367.76850620366},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DE177,GG177,JI177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":199607.57319583875},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DF177,GH177,JJ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":218483.00052835827},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DG177,GI177,JK177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":239798.66161386119},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DH177,GJ177,JL177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":263194.05378322734},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DI177,GK177,JM177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":289663.51740849385},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DJ177,GL177,JN177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":317055.51897534938},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DK177,GM177,JO177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":347988.7862335344},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DL177,GN177,JP177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":168044.57175651792},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DM177,GO177,JQ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DN177,GP177,JR177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DO177,GQ177,JS177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DP177,GR177,JT177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DQ177,GS177,JU177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DR177,GT177,JV177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DS177,GU177,JW177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DT177,GV177,JX177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DU177,GW177,JY177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DV177,GX177,JZ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DW177,GY177,KA177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DX177,GZ177,KB177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DY177,HA177,KC177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),DZ177,HB177,KD177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EA177,HC177,KE177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EB177,HD177,KF177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EC177,HE177,KG177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),ED177,HF177,KH177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EE177,HG177,KI177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EF177,HH177,KJ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EG177,HI177,KK177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EH177,HJ177,KL177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EI177,HK177,KM177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EJ177,HL177,KN177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EK177,HM177,KO177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EL177,HN177,KP177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EM177,HO177,KQ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EN177,HP177,KR177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EO177,HQ177,KS177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EP177,HR177,KT177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EQ177,HS177,KU177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),ER177,HT177,KV177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),ES177,HU177,KW177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),ET177,HV177,KX177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EU177,HW177,KY177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EV177,HX177,KZ177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EW177,HY177,LA177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EX177,HZ177,LB177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A177,$E$3:$E$14,$G$3:$G$14,0),EY177,IA177,LC177)*_xlfn.XLOOKUP($A177,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,21394.952903237561,24374.790569715962,36702.193233370381,41264.150163062295,45414.190791990819,49667.095487091668,52500.715287773062,57630.577550239585,63426.480040811119,69424.393572248446,76197.70710732961,83631.908466485693,92042.932023976537,103317.55133273818,113397.27294259114,124460.4044673602,136977.21318344964,150557.82771876766,165246.24592344271,181367.76850620366,199607.57319583875,218483.00052835827,239798.66161386119,263194.05378322734,289663.51740849385,317055.51897534938,347988.7862335344,168044.57175651792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Income",null,null,null,null,null,null,null,21394.952903237561,24384.48813015833,36892.44575218176,41676.471295570896,46087.425984295005,50644.506531601284,53789.993987647351,59328.294678156934,65607.308652322055,72155.0020952138,79573.580629292919,87754.972580028058,97042.696084683063,109450.88108295226,120703.65787891485,133113.38859839307,147201.25731047426,162569.5720298067,179283.47386448525,197715.81285185926,218640.70089456523,240460.85594038662,265183.30497203348,292447.69253192923,323398.97480277665,355674.57212090294,392243.226082679,190321.30340517793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Income",null,null,null,null,null,null,null,21394.952903237561,24365.037804944706,36512.014320330862,40853.94519649462,44747.635323482798,48704.000765208526,51236.388944558821,55973.656421374828,61308.21633537997,66784.761783300244,72949.88922695721,79684.173301510382,87278.614426002518,97500.965620274394,106501.25858582181,116332.41350410845,127419.2828903019,139382.28177892763,152248.57069980141,166302.59915827063,182151.72518082606,198422.68588190284,216739.35339880118,236746.98471404889,259310.17162533931,282473.96323355258,308550.11441689293,148286.7400295152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",1,"Income with mitigated demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",2,"Income with low demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",3,"Income with demand risk",null,null,null,null,null,null,21394.952903237561,24374.790569715962,36702.193233370381,41264.150163062295,45414.190791990819,49667.095487091668,52500.715287773062,57630.577550239585,63426.480040811119,69424.393572248446,76197.70710732961,83631.908466485693,92042.932023976537,103317.55133273818,113397.27294259114,124460.4044673602,136977.21318344964,150557.82771876766,165246.24592344271,181367.76850620366,199607.57319583875,218483.00052835827,239798.66161386119,263194.05378322734,289663.51740849385,317055.51897534938,347988.7862335344,168044.57175651792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,21394.952903237561,24374.790569715962,36702.193233370381,41264.150163062295,45414.190791990819,49667.095487091668,52500.715287773062,57630.577550239585,63426.480040811119,69424.393572248446,76197.70710732961,83631.908466485693,92042.932023976537,103317.55133273818,113397.27294259114,124460.4044673602,136977.21318344964,150557.82771876766,165246.24592344271,181367.76850620366,199607.57319583875,218483.00052835827,239798.66161386119,263194.05378322734,289663.51740849385,317055.51897534938,347988.7862335344,168044.57175651792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",3,"Income with demand risk",null,null,null,null,null,null,null,21394.952903237561,24384.48813015833,36892.44575218176,41676.471295570896,46087.425984295005,50644.506531601284,53789.993987647351,59328.294678156934,65607.308652322055,72155.0020952138,79573.580629292919,87754.972580028058,97042.696084683063,109450.88108295226,120703.65787891485,133113.38859839307,147201.25731047426,162569.5720298067,179283.47386448525,197715.81285185926,218640.70089456523,240460.85594038662,265183.30497203348,292447.69253192923,323398.97480277665,355674.57212090294,392243.226082679,190321.30340517793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",3,"Income with demand risk",null,null,null,null,null,null,null,21394.952903237561,24365.037804944706,36512.014320330862,40853.94519649462,44747.635323482798,48704.000765208526,51236.388944558821,55973.656421374828,61308.21633537997,66784.761783300244,72949.88922695721,79684.173301510382,87278.614426002518,97500.965620274394,106501.25858582181,116332.41350410845,127419.2828903019,139382.28177892763,152248.57069980141,166302.59915827063,182151.72518082606,198422.68588190284,216739.35339880118,236746.98471404889,259310.17162533931,282473.96323355258,308550.11441689293,148286.7400295152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",4,"Operating Costs",null,null,null,null,null,null,-10488.097138667268,-11320.94713924698,-12140.269627673013,-11836.695530426992,-12236.684420583613,-12782.149274966985,-13300.198601180142,-13792.813002200442,-14318.628684232764,-14819.895523652052,-15918.947861451916,-16647.705591749309,-17298.048521322424,-18009.309706032298,-18770.086974729893,-19790.783044894288,-20956.600897129309,-22113.935347627095,-23240.81538580039,-24293.198945197812,-25431.058706270931,-26567.131530703387,-27814.764993065623,-29101.986685255644,-30476.524662409895,-31836.859883666853,-33456.050057593755,-14834.968160591341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-10488.097138667268,-11320.94713924698,-12140.269627673013,-11836.695530426992,-12236.684420583613,-12782.149274966985,-13300.198601180142,-13792.813002200442,-14318.628684232764,-14819.895523652052,-15918.947861451916,-16647.705591749309,-17298.048521322424,-18009.309706032298,-18770.086974729893,-19790.783044894288,-20956.600897129309,-22113.935347627095,-23240.81538580039,-24293.198945197812,-25431.058706270931,-26567.131530703387,-27814.764993065623,-29101.986685255644,-30476.524662409895,-31836.859883666853,-33456.050057593755,-14834.968160591341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",4,"Operating Costs",null,null,null,null,null,null,null,-10488.097139465703,-11325.587056246397,-12205.220734003231,-11959.422823016397,-12423.492973398768,-13039.874818332719,-13633.756209959884,-14206.541687919122,-14818.314439112179,-15409.616589867719,-16629.758161442274,-17474.759443085321,-18244.874326921527,-19086.669585486772,-19989.18182072938,-21177.6794862315,-22533.127600487962,-23892.08925834535,-25230.61814487222,-26500.382400289815,-27875.579235616518,-29261.66826794398,-30783.793368901239,-32364.1659814837,-34056.733877521488,-35749.285383691778,-37749.105708104718,-16844.331365961541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",4,"Operating Costs",null,null,null,null,null,null,null,-10488.097137457828,-11316.286293636695,-12075.345655769717,-11714.624976355106,-12051.782357051792,-12528.286720563516,-12973.225608608458,-13389.197795476839,-13833.480515016929,-14250.042337050665,-15235.30204956644,-15856.078095343712,-16396.13403818911,-16987.990177618096,-17619.978134481953,-18488.655539500836,-19483.539491147596,-20460.46598184203,-21399.434666291563,-22260.482178732444,-23190.608405551786,-24109.446805558975,-25119.759003778523,-26155.166267069555,-27258.02081372901,-28336.698656672084,-29633.888426403326,-13057.100405196848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",5,"Investment & Capex",null,null,null,null,null,null,-85402.043598630175,-62093.173313031919,-31100.439188601908,-3236.7571345431734,-1419.7360823990693,-1597.2851998760723,-1582.9632255285783,-3838.7387627516764,-12840.918063068795,-20408.231052800838,-16625.745335921114,-10531.687844764696,-3264.2971803932269,-2082.5902595906459,-11454.704653596409,-30870.901218761504,-43483.76465293533,-49394.068859194711,-38416.186304549912,-22720.893358153793,-12797.871290300587,-10714.377821331385,-15836.636344936334,-22156.942337849356,-29242.332842570322,-31030.20489481866,-35654.617380171825,-23559.65176547788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-85402.043598630175,-62093.173313031919,-31100.439188601908,-3236.7571345431734,-1419.7360823990693,-1597.2851998760723,-1582.9632255285783,-3838.7387627516764,-12840.918063068795,-20408.231052800838,-16625.745335921114,-10531.687844764696,-3264.2971803932269,-2082.5902595906459,-11454.704653596409,-30870.901218761504,-43483.76465293533,-49394.068859194711,-38416.186304549912,-22720.893358153793,-12797.871290300587,-10714.377821331385,-15836.636344936334,-22156.942337849356,-29242.332842570322,-31030.20489481866,-35654.617380171825,-23559.65176547788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",5,"Investment & Capex",null,null,null,null,null,null,null,-85402.043598630175,-62174.272082616342,-31202.217501920386,-3258.8811031910691,-1438.1892533637351,-1628.3613616342604,-1620.8282153837122,-3945.2094798293697,-13232.625924526907,-21133.12904698453,-17301.820784157986,-11016.22732945489,-3434.4828592448644,-2204.5924730077672,-12184.524394326096,-33006.864943933826,-46714.581780243461,-53308.599926282433,-41650.39019749705,-24723.667715728712,-13981.981880134541,-11782.619689736839,-17471.631391567167,-24531.711705296548,-32517.35304821761,-34677.058968260848,-40036.969526567504,-26567.282798325319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",5,"Investment & Capex",null,null,null,null,null,null,null,-85402.043598630175,-62011.947993576206,-30998.544340660716,-3214.6966831849522,-1401.4420027871993,-1566.6617308751865,-1545.8141117678058,-3734.6752806884215,-12459.061018203432,-19704.985469401028,-15973.112222627655,-10066.346036861398,-3101.8090684187596,-1966.8116289894899,-10765.457220819326,-28863.99107151767,-40462.613431530088,-45750.426061166479,-35419.548239045209,-20872.0356063281,-11709.146853549164,-9738.5925627476645,-14347.976928187192,-20002.38443825678,-26283.860886160743,-27752.19250016347,-31734.427687150408,-20880.510933815443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,0,0,0,0,0,0,-5587.798189398176,-9012.5057776528593,-659.29337021393837,-689.06451395101737,15948.661851215989,0,0,-13300.962462090643,-2461.8475784144075,-711.78765723641436,-743.9292403483214,-777.52221328756275,17996.049151377349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,-5587.798189398176,-9012.5057776528593,-659.29337021393837,-689.06451395101737,15948.661851215989,0,0,-13300.962462090643,-2461.8475784144075,-711.78765723641436,-743.9292403483214,-777.52221328756275,17996.049151377349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,-5750.1200328022642,-9346.1896128900771,-757.17262031590474,-795.14947627683807,16648.631742285084,0,0,-14152.337060872193,-2775.7525094701841,-849.04763069535943,-891.63258254085838,-936.35343119370566,19605.123214772299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,-5429.3129728529811,-8689.0200891024106,-566.93775922997338,-589.70379127003525,15274.9746124554,0,0,-12497.085984284142,-2175.4212888098909,-589.19125644576991,-612.85090303587458,-637.46062970719458,16512.010062282872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",null,"Operating Cash Flow",null,null,null,null,null,null,-74495.187834059878,-49039.329882562939,-6538.5155829045398,26190.69749809213,31757.770289008135,35287.661012248609,32029.755271666167,30986.520007634605,35607.639923295617,33507.202481844535,59601.67576117257,56452.515029971684,71480.58632226089,69924.688905024595,80710.633735850424,73086.932546468001,71792.918393036685,78272.301298658291,121585.29338446975,134353.67620285208,161378.64319926722,181201.4911763235,196147.26027585924,211935.12476012233,229944.65990351362,254188.45419686387,278878.11879576882,129649.9518304487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,-74495.187834059878,-49039.329882562939,-6538.5155829045398,26190.69749809213,31757.770289008135,35287.661012248609,32029.755271666167,30986.520007634605,35607.639923295617,33507.202481844535,59601.67576117257,56452.515029971684,71480.58632226089,69924.688905024595,80710.633735850424,73086.932546468001,71792.918393036685,78272.301298658291,121585.29338446975,134353.67620285208,161378.64319926722,181201.4911763235,196147.26027585924,211935.12476012233,229944.65990351362,254188.45419686387,278878.11879576882,129649.9518304487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Operating Cash Flow",null,null,null,null,null,null,null,-74495.187834858312,-49115.371008704409,-6514.9924837418585,26458.167369363429,32225.743757532502,35976.270351634303,32785.28952950149,31830.353897518369,36799.195668367072,34817.106982084704,62290.633425977743,59263.985807487843,75363.338898516668,74007.281963585527,85754.199154389178,78079.796537532384,77061.915347201983,84432.529413985219,132007.58873688828,146491.76273584072,176783.13977881416,199416.5679827058,216927.88021156506,235551.814845149,256824.88787703757,285248.22776895034,314457.15084800677,146909.68924089105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Operating Cash Flow",null,null,null,null,null,null,null,-74495.187832850439,-48963.196482268191,-6561.8756760995711,25924.623536954561,31294.410963643804,34609.052313769818,31288.036251329577,30160.763256107155,34448.737042929642,32240.030185578518,57016.449567218515,53761.749169305273,67780.671319394649,66049.077829382659,75940.401941710646,68390.575636644178,66860.279064588351,72533.92910621193,111941.59785674751,123170.08137321009,147251.9699217251,164574.64651359621,177271.61746683548,190589.43400872254,205768.28992544956,226385.07207671701,247181.79830333919,114349.1286905029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",7,"Taxes",null,null,null,null,null,null,-1850.6634261300494,-2108.4193842804307,-3174.7397146865378,-3569.3489891048889,-3928.3275035072056,-4348.7272342186188,-5062.2103436575317,-6174.2787270367708,-5675.639020962275,-6012.2648259788066,-8589.2435299332792,-12094.131176780331,-16324.799779898474,-20372.754808637521,-24874.011418362294,-32175.531235893952,-35907.453399858859,-39191.235487580787,-43709.262605520802,-48051.94912959003,-55649.31323917237,-64790.236384827447,-70964.080159268822,-76040.467106293523,-82235.421965779984,-91247.136724833879,-100408.92589627497,-47157.72520121689,-3.380048679513948E-12,-3.8599601889470646E-12,-4.1904961355929849E-12,-4.5536547596510551E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-1850.6634261300494,-2108.4193842804307,-3174.7397146865378,-3569.3489891048889,-3928.3275035072056,-4348.7272342186188,-5062.2103436575317,-6174.2787270367708,-5675.639020962275,-6012.2648259788066,-8589.2435299332792,-12094.131176780331,-16324.799779898474,-20372.754808637521,-24874.011418362294,-32175.531235893952,-35907.453399858859,-39191.235487580787,-43709.262605520802,-48051.94912959003,-55649.31323917237,-64790.236384827447,-70964.080159268822,-76040.467106293523,-82235.421965779984,-91247.136724833879,-100408.92589627497,-47157.72520121689,-3.380048679513948E-12,-3.8599601889470646E-12,-4.1904961355929849E-12,-4.5536547596510551E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",7,"Taxes",null,null,null,null,null,null,null,-1850.6634261300494,-2109.258223258696,-3191.1965575637232,-3605.014767066883,-3986.5623476415194,-4380.7498149835128,-5071.5523080545909,-6255.6497720501065,-5798.8061676779962,-6244.8779742224815,-8946.4647945769721,-12682.35107708744,-17197.16532162299,-21515.36248097138,-26047.01197090562,-34380.964765798526,-38629.668287623746,-42426.53890806355,-47608.454514604506,-52664.677346817261,-61345.535850740322,-71812.587881511747,-79128.859696479383,-85278.975439858084,-92725.029320725836,-103390.14955341013,-114272.44677062563,-54020.726698717277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",7,"Taxes",null,null,null,null,null,null,null,-1850.6634261300494,-2107.5757701277162,-3158.289238708619,-3533.8662594967841,-3870.6704554812627,-4384.410412579361,-5050.9021309103109,-6087.4441128708195,-5547.7365927773581,-5786.9632082049984,-8235.5105116052764,-11518.914837018381,-15459.75678798369,-19213.848486611456,-23817.800969912478,-30093.027845100274,-33347.973934771755,-36167.863799094135,-40087.644087247922,-43793.354656553776,-50421.580723895277,-58381.992003855063,-63556.13567117451,-67703.30868747778,-72817.260566865036,-80397.319223343467,-88085.318193429295,-41090.580972989977,0,-5.5308763798108698E-14,-2.4571923115166002E-13,-6.433715719922566E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,-76345.851260189927,-51147.74926684337,-9713.2552975910767,22621.348508987241,27829.442785500927,30938.93377802999,26967.544928008636,24812.241280597835,29932.00090233334,27494.937655865728,51012.432231239291,44358.38385319135,55155.786542362417,49551.934096387078,55836.622317488131,40911.401310574045,35885.464993177826,39081.065811077504,77876.030778948945,86301.727073262038,105729.32996009485,116411.25479149606,125183.18011659042,135894.65765382879,147709.23793773365,162941.31747203,178469.19289949385,82492.226629231809,-3.380048679513948E-12,-3.8599601889470646E-12,-4.1904961355929849E-12,-4.5536547596510551E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-76345.851260189927,-51147.74926684337,-9713.2552975910767,22621.348508987241,27829.442785500927,30938.93377802999,26967.544928008636,24812.241280597835,29932.00090233334,27494.937655865728,51012.432231239291,44358.38385319135,55155.786542362417,49551.934096387078,55836.622317488131,40911.401310574045,35885.464993177826,39081.065811077504,77876.030778948945,86301.727073262038,105729.32996009485,116411.25479149606,125183.18011659042,135894.65765382879,147709.23793773365,162941.31747203,178469.19289949385,82492.226629231809,-3.380048679513948E-12,-3.8599601889470646E-12,-4.1904961355929849E-12,-4.5536547596510551E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-76345.851260988362,-51224.629231963103,-9706.1890413055808,22853.152602296548,28239.181409890982,31595.520536650791,27713.7372214469,25574.704125468263,31000.389500689074,28572.229007862225,53344.168631400767,46581.634730400401,58166.173576893678,52491.919482614147,59707.187183483562,43698.831771733858,38432.247059578236,42005.990505921669,84399.134222283785,93827.085389023458,115437.60392807383,127603.98010119406,137799.02051508566,150272.8394052909,164099.85855631175,181858.07821554021,200184.70407738115,92888.962542173773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-76345.851258980489,-51070.772252395909,-9720.1649148081906,22390.757277457778,27423.74050816254,30224.641901190458,26237.134120419265,24073.319143236335,28901.000450152285,26453.066977373521,48780.939055613242,42242.83433228689,52320.914531410963,46835.229342771199,52122.600971798165,38297.547791543904,33512.305129816596,36366.065307117795,71853.953769499582,79376.726716656325,96830.38919782982,106192.65450974114,113715.48179566098,122886.12532124476,132951.02935858452,145987.75285337353,159096.4801099099,73258.54771751292,0,-5.5308763798108698E-14,-2.4571923115166002E-13,-6.433715719922566E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",8,"Debt Service",null,null,null,null,null,null,38369.245411057316,32116.524037657084,8605.4992954050576,-5712.0544017297316,-2992.3063594406585,-3671.4242230518289,-3951.0451543728141,-3840.7831640794061,-3460.4451660295563,-3988.1603427255213,-5516.5205382994754,-10587.864263997575,-14484.277582984649,-15328.449295953298,-13190.874290323067,-12765.37598635959,-14194.494184038878,-15796.942555048148,-18703.466166319609,-23829.151161362402,-26796.213906592562,-29566.635467422799,-11482.630238470185,208.46466376373277,208.46466376373277,208.46466376373277,1424.9352921592254,2477.732226506213,-1.8134983749272755E-16,-1.8953889614644815E-16,-1.9809774107933351E-16,-2.4668733697473096E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,38369.245411057316,32116.524037657084,8605.4992954050576,-5712.0544017297316,-2992.3063594406585,-3671.4242230518289,-3951.0451543728141,-3840.7831640794061,-3460.4451660295563,-3988.1603427255213,-5516.5205382994754,-10587.864263997575,-14484.277582984649,-15328.449295953298,-13190.874290323067,-12765.37598635959,-14194.494184038878,-15796.942555048148,-18703.466166319609,-23829.151161362402,-26796.213906592562,-29566.635467422799,-11482.630238470185,208.46466376373277,208.46466376373277,208.46466376373277,1424.9352921592254,2477.732226506213,-1.8134983749272755E-16,-1.8953889614644815E-16,-1.9809774107933351E-16,-2.4668733697473096E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",8,"Debt Service",null,null,null,null,null,null,null,38365.078494703928,32095.732694136983,8556.7718591700905,-5801.0022479333848,-3074.8222383181146,-3776.0992628177364,-4080.9698456828369,-3988.4406795510286,-3615.3080344718783,-4183.0208437622077,-5807.4638263751895,-11177.23590712907,-15354.569756038683,-16319.640790632558,-14119.874531501999,-13721.94547235037,-15326.296865882055,-17132.926329680457,-20379.355090072673,-26083.398761716402,-29464.452027589341,-32658.559336451832,-12741.825979556656,208.46466376373269,208.46466376373269,208.46466376373269,1362.3899427329418,2461.877255685687,-2.1640496187486185E-16,-2.2725899944283869E-16,-2.3865743363881655E-16,-3.1431819095031014E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",8,"Debt Service",null,null,null,null,null,null,null,38373.423878650086,32137.287219218568,8653.9549019123515,-5624.0234570821185,-2911.264118041282,-3569.0586513505382,-3824.5665529778748,-3697.7837937418617,-3311.3323229295074,-3801.3394759385028,-5238.7163308552717,-10026.905256056198,-13659.488365683135,-14393.147426260435,-11782.826867044867,-11870.446188437341,-13140.397636707545,-14558.311009002235,-17157.058437276206,-21758.873347049601,-24356.961763149062,-26752.97874771753,-10340.757854778514,208.46466376373291,208.46466376373291,208.46466376373291,1489.1912743187531,2493.9900831125519,-2.3113629297357575E-16,-2.404178343170248E-16,-2.500720865342293E-16,-2.9817175968649795E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",9,"Interest income",null,null,null,null,null,null,-4558.6421231250197,-7910.4456256152052,-11182.633446178113,-11807.254732652225,-11978.777220004888,-12115.150623072157,-12310.226097997065,-12479.603580928582,-12638.941547197581,-12778.80221052036,-12874.077450440967,-12881.438131353401,-12646.964809930636,-12044.850689917472,-11245.794746791182,-10501.96150766286,-9804.575569113149,-8952.0748981345041,-7922.7147667977924,-6653.4598555843431,-5012.5951479425294,-3032.7779570009943,-864.11266895203335,1.9731471750399842E-14,2.0622468851484842E-14,2.1553699942420389E-14,2.2526981834885569E-14,2.3544213380762054E-14,2.4607379176752948E-14,2.5718553436287947E-14,2.6879904036268801E-14,2.8093696746550187E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-4558.6421231250197,-7910.4456256152052,-11182.633446178113,-11807.254732652225,-11978.777220004888,-12115.150623072157,-12310.226097997065,-12479.603580928582,-12638.941547197581,-12778.80221052036,-12874.077450440967,-12881.438131353401,-12646.964809930636,-12044.850689917472,-11245.794746791182,-10501.96150766286,-9804.575569113149,-8952.0748981345041,-7922.7147667977924,-6653.4598555843431,-5012.5951479425294,-3032.7779570009943,-864.11266895203335,1.9731471750399842E-14,2.0622468851484842E-14,2.1553699942420389E-14,2.2526981834885569E-14,2.3544213380762054E-14,2.4607379176752948E-14,2.5718553436287947E-14,2.6879904036268801E-14,2.8093696746550187E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",9,"Interest income",null,null,null,null,null,null,null,-4558.6421231250197,-7931.2094447311174,-11255.624567146473,-11939.552384535298,-12170.455730050275,-12368.104930437823,-12627.392237827702,-12862.423417655828,-13089.086548666113,-13297.417753708009,-13460.865481082095,-13533.156274822119,-13350.211076228543,-12774.822736096789,-11983.704981307459,-11244.269168330549,-10547.794251360416,-9676.7820339794998,-8605.1716307373026,-7261.2378806612351,-5496.5862234415463,-3341.4110362309279,-956.66253225131368,2.7460802216359926E-14,2.8838130057278404E-14,3.0284539346234063E-14,3.180349494200719E-14,3.339863548732017E-14,3.5073782125169238E-14,3.6832947652333795E-14,3.8680346131990345E-14,4.062040298845808E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",9,"Interest income",null,null,null,null,null,null,null,-4558.6421231250215,-7889.6518605589499,-11109.813975807272,-11675.853852531334,-11789.277740539168,-11866.252287001231,-11999.621539346192,-12106.482887970344,-12202.289613312469,-12278.131301302092,-12310.298026622933,-12258.263549447942,-11977.713286845661,-11353.441913868401,-10550.158127454468,-9805.4948749106461,-9110.5777540884737,-8278.5920819602088,-7291.5284181963516,-6094.0290455331169,-4569.2235554316012,-2751.3869403660005,-780.13960979490389,2.2141289584098248E-14,2.3030398308774568E-14,2.3955210207888531E-14,2.4917158983111879E-14,2.5917735908041432E-14,2.695849214006533E-14,2.8041041125065025E-14,2.916706109868067E-14,3.0338297688017765E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",null,"Free Cash Flow To Equity",null,null,null,null,null,null,-42535.247972257632,-26941.67085480149,-12290.389448364132,5102.0393746052832,12858.35920605538,15152.358931906005,10706.273675638755,8491.8545355898459,13832.614189106203,10727.975102619846,32621.834242498848,20889.081457840373,28024.544149447131,22178.634110516312,31399.953280373884,17644.063816551592,11886.395240025799,14332.048357894853,51249.849845831544,55819.116056315295,73920.520905559766,83811.841367072266,112836.4372091682,136103.12231759253,147917.70260149738,163149.78213579374,179894.12819165309,84969.958855738019,-3.3556226501746875E-12,-3.8344311744069237E-12,-4.1638143292977953E-12,-4.5258077502414798E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-42535.247972257632,-26941.67085480149,-12290.389448364132,5102.0393746052832,12858.35920605538,15152.358931906005,10706.273675638755,8491.8545355898459,13832.614189106203,10727.975102619846,32621.834242498848,20889.081457840373,28024.544149447131,22178.634110516312,31399.953280373884,17644.063816551592,11886.395240025799,14332.048357894853,51249.849845831544,55819.116056315295,73920.520905559766,83811.841367072266,112836.4372091682,136103.12231759253,147917.70260149738,163149.78213579374,179894.12819165309,84969.958855738019,-3.3556226501746875E-12,-3.8344311744069237E-12,-4.1638143292977953E-12,-4.5258077502414798E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-42539.414889409454,-27060.105982557237,-12405.041749281963,5112.5979698278643,12993.903441522594,15451.31634339523,11005.37513793636,8723.8400282614057,14295.994917551085,11091.79041039201,34075.839323943481,21871.242548449212,29461.39274462645,23397.455955884798,33603.607670674101,18732.617131052939,12558.155942335767,15196.282142261713,55414.607501473816,60482.44874664583,80476.565677042949,91604.009728511301,124100.53200327769,150481.30406905463,164308.32322007549,182066.54287930395,201547.09402011408,95350.839797859458,3.4857377163294379E-14,3.6605688652890954E-14,3.8441688698351527E-14,4.0306084797507773E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-42531.069503455423,-26823.136893736293,-12176.023988703111,5090.8799678443247,12723.198649582089,14789.330962838691,10412.946028095199,8269.0524615241284,13387.378513910311,10373.596200132924,31231.924698135037,19957.665526782752,26683.712878882165,21088.640002642365,29789.615977298832,16621.606728195919,11261.329739020577,13529.162216155351,47405.366914027021,51523.824324073605,67904.203879249151,76688.28882165761,102594.58433108756,123094.5899850085,133159.49402234826,146196.21751713727,160585.67138422866,75752.537800625476,2.6727355847091755E-14,-2.7508140507360695E-14,-2.1680224213951358E-13,-6.1333144606392538E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",10,"Distributions to Shareholders",null,null,null,null,null,null,0,0,0,0,-11576.664313213565,-14832.173304724716,-12867.021009457572,-7978.8683093431991,-13253.023940049046,-10128.1837494761,-31944.502888990737,-18849.383106390163,-27588.359811993869,-29541.399941147316,-31399.95328037388,-17644.06381655157,-11886.395240025791,-14332.048357894861,-51249.849845831559,-55819.116056315281,-73920.520905559781,-83811.841367072266,-112836.4372091682,-136103.12231759258,-147917.70260149738,-147202.34337864246,-149851.35095515475,-133693.06241839298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,0,0,0,0,-11576.664313213565,-14832.173304724716,-12867.021009457572,-7978.8683093431991,-13253.023940049046,-10128.1837494761,-31944.502888990737,-18849.383106390163,-27588.359811993869,-29541.399941147316,-31399.95328037388,-17644.06381655157,-11886.395240025791,-14332.048357894861,-51249.849845831559,-55819.116056315281,-73920.520905559781,-83811.841367072266,-112836.4372091682,-136103.12231759258,-147917.70260149738,-147202.34337864246,-149851.35095515475,-133693.06241839298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",10,"Distributions to Shareholders",null,null,null,null,null,null,null,0,0,0,0,-11566.020730278344,-15088.823091092678,-13216.164636356794,-8170.0099592104361,-13668.093520134564,-10437.021066102829,-33333.981470535567,-19648.479326511624,-28950.79715608168,-31355.285260291032,-33603.607670674093,-18732.617131052917,-12558.155942335752,-15196.282142261694,-55414.607501473816,-60482.448746645801,-80476.565677042905,-91604.009728511344,-124100.53200327771,-150481.3040690546,-164308.32322007543,-166939.0483988476,-170996.15090533192,-143762.16496210318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",10,"Distributions to Shareholders",null,null,null,null,null,null,null,0,0,0,0,-11584.871735436394,-14510.008138342815,-12524.548141103352,-7795.3257138425179,-12853.922522509791,-9825.9416553408719,-30615.41195376934,-18089.516508960056,-26315.756628755778,-20869.637631259764,-36806.824970320864,-16621.606728195904,-11261.329739020568,-13529.162216155359,-47405.366914027036,-51523.824324073634,-67904.20387924918,-76688.288821657596,-102594.58433108751,-123094.58998500856,-133159.49402234826,-129406.40877887009,-131065.56322547047,-124795.34226665589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",11,"Equity",null,null,null,null,null,null,36872.217806845118,26941.67085480149,12997.28841633189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,36872.217806845118,26941.67085480149,12997.28841633189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",11,"Equity",null,null,null,null,null,null,null,36876.384724473799,27060.105982557219,13091.856713092511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",11,"Equity",null,null,null,null,null,null,null,36868.039337320661,26823.136893736326,12902.73528968123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",null,"Net Cash Flow",null,null,null,null,null,null,-5663.0301654125142,0,706.89896796775793,5102.0393746052832,1281.6948928418151,320.18562718128851,-2160.7473338188174,512.98622624664677,579.59024905715705,599.79135314374616,677.33135350811062,2039.6983514502099,436.18433745326183,-7362.7658306310041,3.637978807091713E-12,2.1827872842550278E-11,7.2759576141834259E-12,-7.2759576141834259E-12,-1.4551915228366852E-11,1.4551915228366852E-11,-1.4551915228366852E-11,0,0,-5.8207660913467407E-11,0,15947.438757151278,30042.777236498339,-48723.103562654956,-3.3556226501746875E-12,-3.8344311744069237E-12,-4.1638143292977953E-12,-4.5258077502414798E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,-5663.0301654125142,0,706.89896796775793,5102.0393746052832,1281.6948928418151,320.18562718128851,-2160.7473338188174,512.98622624664677,579.59024905715705,599.79135314374616,677.33135350811062,2039.6983514502099,436.18433745326183,-7362.7658306310041,3.637978807091713E-12,2.1827872842550278E-11,7.2759576141834259E-12,-7.2759576141834259E-12,-1.4551915228366852E-11,1.4551915228366852E-11,-1.4551915228366852E-11,0,0,-5.8207660913467407E-11,0,15947.438757151278,30042.777236498339,-48723.103562654956,-3.3556226501746875E-12,-3.8344311744069237E-12,-4.1638143292977953E-12,-4.5258077502414798E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Net Cash Flow",null,null,null,null,null,null,null,-5663.0301649356552,0,686.81496381054785,5112.5979698278643,1427.8827112442505,362.49325230255272,-2210.789498420434,553.83006905096954,627.90139741652092,654.76934428918139,741.85785340791335,2222.7632219375882,510.59558854476927,-7957.8293044062339,7.2759576141834259E-12,2.1827872842550278E-11,1.4551915228366852E-11,1.8189894035458565E-11,0,2.9103830456733704E-11,4.3655745685100555E-11,-4.3655745685100555E-11,-1.4551915228366852E-11,2.9103830456733704E-11,5.8207660913467407E-11,15127.494480456342,30550.94311478216,-48411.325164243724,3.4857377163294379E-14,3.6605688652890954E-14,3.8441688698351527E-14,4.0306084797507773E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Brasil",null,"Net Cash Flow",null,null,null,null,null,null,null,-5663.0301661347621,3.2741809263825417E-11,726.71130097811874,5090.8799678443247,1138.3269141456949,279.32282449587547,-2111.6021130081535,473.7267476816105,533.45599140052036,547.65454479205255,616.51274436569656,1868.1490178226959,367.95625012638629,219.00237138260127,-7017.2089930220318,1.4551915228366852E-11,9.0949470177292824E-12,-7.2759576141834259E-12,-1.4551915228366852E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,1.4551915228366852E-11,5.8207660913467407E-11,-5.8207660913467407E-11,0,16789.80873826718,29520.108158758187,-49042.804466030415,2.6727355847091755E-14,-2.7508140507360695E-14,-2.1680224213951358E-13,-6.1333144606392538E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brasil",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A193,$E$3:$E$14,$G$3:$G$14,0),CJ193,FL193,IN193)*_xlfn.XLOOKUP($A193,$E$3:$E$14,$F$3:$F$14,0)","v":5663.0301654124723},-4.1836756281554699E-11,-4.1836756281554699E-11,706.89896796771609,5808.9383425729993,7090.6332354148144,7410.8188625961029,5250.0715287772855,5763.0577550239323,6342.6480040810893,6942.4393572248355,7619.7707107329461,9659.469062183156,10095.653399636418,2732.8875690054138,2732.8875690054174,2732.8875690054392,2732.8875690054465,2732.8875690054392,2732.8875690054247,2732.8875690054392,2732.8875690054247,2732.8875690054247,2732.8875690054247,2732.8875690053665,2732.8875690053665,18680.326326156646,48723.103562654986,0,-3.3556226501746875E-12,-7.1900538245816108E-12,-1.1353868153879406E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,null,null,null,12,"Cash EoP",null,null,null,null,null,null,5663.0301654124723,-4.1836756281554699E-11,-4.1836756281554699E-11,706.89896796771609,5808.9383425729993,7090.6332354148144,7410.8188625961029,5250.0715287772855,5763.0577550239323,6342.6480040810893,6942.4393572248355,7619.7707107329461,9659.469062183156,10095.653399636418,2732.8875690054138,2732.8875690054174,2732.8875690054392,2732.8875690054465,2732.8875690054392,2732.8875690054247,2732.8875690054392,2732.8875690054247,2732.8875690054247,2732.8875690054247,2732.8875690053665,2732.8875690053665,18680.326326156646,48723.103562654986,0,-3.3556226501746875E-12,-7.1900538245816108E-12,-1.1353868153879406E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,-1.5879675904120886E-11,null,null,null,"Brasil",12,"Cash EoP",null,null,null,null,null,null,5663.0301649356343,-2.0918378140777349E-11,-2.0918378140777349E-11,686.81496381052693,5799.4129336383912,7227.2956448826417,7589.7888971851944,5378.9993987647604,5932.8294678157299,6560.7308652322508,7215.5002095214322,7957.3580629293456,10180.121284866935,10690.716873411704,2732.8875690054701,2732.8875690054774,2732.8875690054992,2732.8875690055138,2732.887569005532,2732.887569005532,2732.8875690055611,2732.8875690056047,2732.8875690055611,2732.8875690055465,2732.8875690055756,2732.8875690056338,17860.382049461976,48411.325164244132,4.0745362639427185E-10,4.0748848377143514E-10,4.0752508946008803E-10,4.0756353114878636E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,4.0760383723358389E-10,null,null,null,"Brasil",12,"Cash EoP",null,null,null,null,null,null,5663.0301661347603,0,3.2741809263825417E-11,726.71130097815148,5817.5912688224762,6955.9181829681711,7235.2410074640466,5123.638894455893,5597.3656421375035,6130.8216335380239,6678.4761783300764,7294.988922695773,9163.1379405184689,9531.0941906448552,9750.0965620274565,2732.8875690054247,2732.8875690054392,2732.8875690054483,2732.887569005441,2732.8875690054265,2732.8875690053974,2732.8875690053683,2732.8875690053828,2732.887569005441,2732.8875690053828,2732.8875690053828,19522.696307272563,49042.80446603075,3.3469405025243759E-10,3.3472077760828467E-10,3.3469326946777731E-10,3.3447646722563779E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10,3.3386313577957387E-10]
[]
[]
[]
[]
[null,null,"Mexico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[]
[null,null,"Cash Flow Mexico - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Mexico - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Mexico - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Mexico - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY201+1","v":2066},{"$f":"+AZ201+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Mexico",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CK202,FM202,IO202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":54345.124951655001},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CL202,FN202,IP202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":57107.157430147498},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CM202,FO202,IQ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":62951.455124104745},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CN202,FP202,IR202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":66229.249729193383},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CO202,FQ202,IS202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":49517.428846363699},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CP202,FR202,IT202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":42326.884369327898},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CQ202,FS202,IU202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":43399.962019778497},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CR202,FT202,IV202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":44505.231999742631},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CS202,FU202,IW202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":45643.660079105677},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CT202,FV202,IX202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":46816.241000849637},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CU202,FW202,IY202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":48023.999350245911},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CV202,FX202,IZ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":49267.99045012406},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CW202,FY202,JA202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":50549.30128299856},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CX202,FZ202,JB202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":51869.051440859294},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CY202,GA202,JC202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":53228.394103455867},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),CZ202,GB202,JD202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":54628.517045930341},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DA202,GC202,JE202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":56070.643676679043},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DB202,GD202,JF202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":57556.034106350191},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DC202,GE202,JG202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":56900.109797475212},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DD202,GF202,JH202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":48032.344004969971},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DE202,GG202,JI202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DF202,GH202,JJ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DG202,GI202,JK202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DH202,GJ202,JL202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DI202,GK202,JM202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DJ202,GL202,JN202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DK202,GM202,JO202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DL202,GN202,JP202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DM202,GO202,JQ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DN202,GP202,JR202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DO202,GQ202,JS202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DP202,GR202,JT202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DQ202,GS202,JU202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DR202,GT202,JV202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DS202,GU202,JW202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DT202,GV202,JX202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DU202,GW202,JY202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DV202,GX202,JZ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DW202,GY202,KA202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DX202,GZ202,KB202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DY202,HA202,KC202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),DZ202,HB202,KD202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EA202,HC202,KE202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EB202,HD202,KF202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EC202,HE202,KG202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),ED202,HF202,KH202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EE202,HG202,KI202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EF202,HH202,KJ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EG202,HI202,KK202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EH202,HJ202,KL202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EI202,HK202,KM202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EJ202,HL202,KN202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EK202,HM202,KO202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EL202,HN202,KP202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EM202,HO202,KQ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EN202,HP202,KR202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EO202,HQ202,KS202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EP202,HR202,KT202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EQ202,HS202,KU202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),ER202,HT202,KV202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),ES202,HU202,KW202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),ET202,HV202,KX202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EU202,HW202,KY202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EV202,HX202,KZ202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EW202,HY202,LA202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EX202,HZ202,LB202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A202,$E$3:$E$14,$G$3:$G$14,0),EY202,IA202,LC202)*_xlfn.XLOOKUP($A202,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,54345.124951655001,57107.157430147498,62951.455124104745,66229.249729193383,49517.428846363699,42326.884369327898,43399.962019778497,44505.231999742631,45643.660079105677,46816.241000849637,48023.999350245911,49267.99045012406,50549.30128299856,51869.051440859294,53228.394103455867,54628.517045930341,56070.643676679043,57556.034106350191,56900.109797475212,48032.344004969971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Income",null,null,null,null,null,null,null,54345.124951655001,57107.157430147498,62981.326826182863,66356.035443723667,49565.315556740185,42913.40584736655,44185.858024623572,45502.846028084597,46865.92861166675,48276.719085674289,49736.887226272098,51248.1612517908,52812.329868202643,54431.244386188941,56106.820912304742,57841.042616834595,59635.96208102299,61493.703726458007,61230.589878046958,52238.936195388524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Income",null,null,null,null,null,null,null,54345.124951655001,57107.157430147498,62921.51501261755,66102.684195094858,49469.755341774158,41747.128301516444,42626.865775196587,43528.596685718723,44452.87086900392,45400.25190687125,46371.317470685259,47366.659673594615,48386.885431576709,49432.616833508335,50504.491520488249,51603.163074642696,52729.301417650968,53883.593219234441,52880.865864421241,44146.552845675629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",1,"Income with mitigated demand risk",null,null,null,null,null,null,54345.124951655001,57107.157430147498,62951.455124104745,66229.249729193383,49517.428846363699,42326.884369327898,43399.962019778497,44505.231999742631,45643.660079105677,46816.241000849637,48023.999350245911,49267.99045012406,50549.30128299856,51869.051440859294,53228.394103455867,54628.517045930341,56070.643676679043,57556.034106350191,56900.109797475212,48032.344004969971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,54345.124951655001,57107.157430147498,62951.455124104745,66229.249729193383,49517.428846363699,42326.884369327898,43399.962019778497,44505.231999742631,45643.660079105677,46816.241000849637,48023.999350245911,49267.99045012406,50549.30128299856,51869.051440859294,53228.394103455867,54628.517045930341,56070.643676679043,57556.034106350191,56900.109797475212,48032.344004969971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,54345.124951655001,57107.157430147498,62981.326826182863,66356.035443723667,49565.315556740185,42913.40584736655,44185.858024623572,45502.846028084597,46865.92861166675,48276.719085674289,49736.887226272098,51248.1612517908,52812.329868202643,54431.244386188941,56106.820912304742,57841.042616834595,59635.96208102299,61493.703726458007,61230.589878046958,52238.936195388524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,54345.124951655001,57107.157430147498,62921.51501261755,66102.684195094858,49469.755341774158,41747.128301516444,42626.865775196587,43528.596685718723,44452.87086900392,45400.25190687125,46371.317470685259,47366.659673594615,48386.885431576709,49432.616833508335,50504.491520488249,51603.163074642696,52729.301417650968,53883.593219234441,52880.865864421241,44146.552845675629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",2,"Income with low demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",3,"Income with demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",4,"Operating Costs",null,null,null,null,null,null,-29282.007589687899,-29067.389214700848,-28224.078847561843,-26663.507283454583,-24271.015208459994,-23512.386668054402,-24217.758268096029,-24944.291016138915,-25692.619746623084,-26463.398339021776,-27257.300289192433,-28075.019297868206,-28917.269876804254,-29784.787973108385,-30678.331612301634,-31598.681560670688,-32546.642007490806,-33523.04126771554,-34528.732505747001,-32353.972955543399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-29282.007589687899,-29067.389214700848,-28224.078847561843,-26663.507283454583,-24271.015208459994,-23512.386668054402,-24217.758268096029,-24944.291016138915,-25692.619746623084,-26463.398339021776,-27257.300289192433,-28075.019297868206,-28917.269876804254,-29784.787973108385,-30678.331612301634,-31598.681560670688,-32546.642007490806,-33523.04126771554,-34528.732505747001,-32353.972955543399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",4,"Operating Costs",null,null,null,null,null,null,null,-29282.007589687899,-29067.389214700848,-28237.484079784012,-26697.759672908134,-24274.428198501155,-23740.006936775128,-24570.907179562248,-25430.88893084693,-26320.970043426569,-27242.203994946496,-28195.681134769624,-29182.529974486559,-30203.918523593587,-31261.055671919359,-32355.192620436526,-33487.624362151801,-34659.691214827115,-35872.780407346065,-37128.327721603171,-34958.541093055486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",4,"Operating Costs",null,null,null,null,null,null,null,-29282.007589687899,-29067.389214700848,-28210.670840408649,-26629.386102018951,-24267.611017328403,-23285.862848313012,-23868.009419520833,-24464.70965500885,-25076.327396384069,-25703.235581293673,-26345.816470826016,-27004.461882596661,-27679.573429661581,-28371.56276540312,-29080.851834538193,-29807.873130401644,-30553.069958661679,-31316.896707628224,-32099.819125318922,-29932.185248882091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",5,"Investment & Capex",null,null,null,null,null,null,-1227.4618544996367,-2577.8457004851598,-3809.172277915909,-5061.675247514173,-892.4840675228852,-622.87839221024126,-16819.857341129697,-1474.8397848607208,-816.73265220426777,-53.007708413797644,-2565.8567925376265,-3764.6266061270794,-160.03590378066608,-59.66064281764038,-1679.153283668823,-63.293975965234686,-26988.055255560139,-3049.4236208825437,-2157.5528451297796,-11776.458161052607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-1227.4618544996367,-2577.8457004851598,-3809.172277915909,-5061.675247514173,-892.4840675228852,-622.87839221024126,-16819.857341129697,-1474.8397848607208,-816.73265220426777,-53.007708413797644,-2565.8567925376265,-3764.6266061270794,-160.03590378066608,-59.66064281764038,-1679.153283668823,-63.293975965234686,-26988.055255560139,-3049.4236208825437,-2157.5528451297796,-11776.458161052607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",5,"Investment & Capex",null,null,null,null,null,null,null,-1227.4618544996367,-2577.8457004851598,-3809.172277915909,-5061.675247514173,-892.4840675228852,-622.87839221024126,-16819.857341129697,-1474.8397848607208,-816.73265220426777,-53.007708413797644,-2565.8567925376265,-3764.6266061270794,-160.03590378066608,-59.66064281764038,-1679.153283668823,-63.293975965234686,-26988.055255560139,-3049.4236208825437,-2157.5528451297796,-11776.458161052607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",5,"Investment & Capex",null,null,null,null,null,null,null,-1227.4618544996367,-2577.8457004851598,-3809.172277915909,-5061.675247514173,-892.4840675228852,-622.87839221024126,-16819.857341129697,-1474.8397848607208,-816.73265220426777,-53.007708413797644,-2565.8567925376265,-3764.6266061270794,-160.03590378066608,-59.66064281764038,-1679.153283668823,-63.293975965234686,-26988.055255560139,-3049.4236208825437,-2157.5528451297796,-11776.458161052607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,-1283.9848184249554,-3305.9375331964829,-1210.9951753511898,907.69332032491343,-3758.3795258163236,-3601.0602864814391,12286.355459191283,-2319.7430680235279,-3224.5601833078586,-4293.4896312356241,-2164.4126351502082,-1209.6499993438063,-4997.2485288110865,-5537.4595566842327,-4416.5405839867062,-6442.1530486510856,19932.682476779577,-2777.6975217912623,-3978.9488622967201,32942.946470206676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1283.9848184249554,-3305.9375331964829,-1210.9951753511898,907.69332032491343,-3758.3795258163236,-3601.0602864814391,12286.355459191283,-2319.7430680235279,-3224.5601833078586,-4293.4896312356241,-2164.4126351502082,-1209.6499993438063,-4997.2485288110865,-5537.4595566842327,-4416.5405839867062,-6442.1530486510856,19932.682476779577,-2777.6975217912623,-3978.9488622967201,32942.946470206676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1283.9848184249554,-3305.9375331964829,-1210.9951753511898,894.66918217987086,-3786.1626173073259,-3645.4968125546329,12223.275382461796,-2403.7342271607713,-3331.8928069291801,-4426.7047720685887,-2326.4372938147676,-1403.5908985672584,-5226.4761349620103,-5805.6281288463679,-4728.339086004903,-6801.3602675475786,19521.384867494755,-3246.1519269100954,-4510.0400876155836,36351.019923075204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,-1283.9848184249554,-3305.9375331964829,-1210.9951753511898,920.717458469956,-3730.72667570677,-3557.0350887391364,12348.570046533614,-2237.2698034725377,-3119.6232782183079,-4163.8017945655538,-2007.3354680117079,-1022.400369046481,-4776.818715343139,-5280.6008199388825,-4119.0384858125863,-6100.718932416351,20322.169191880712,-2335.7137450837954,-3479.6761612953792,29687.636935688912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",null,"Operating Cash Flow",null,null,null,null,null,null,22551.670689042508,22155.984981765007,29707.2088232758,35411.760518549541,20595.550044564498,14590.559022581816,14648.701869744054,15766.358130719467,15909.747496970467,16006.345322178437,16036.429633365642,16218.694546784967,16474.746973602552,16487.143268249034,16454.368623498704,16524.388460643331,16468.628890407675,18205.871695960846,16234.875584301712,36844.859358580637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,22551.670689042508,22155.984981765007,29707.2088232758,35411.760518549541,20595.550044564498,14590.559022581816,14648.701869744054,15766.358130719467,15909.747496970467,16006.345322178437,16036.429633365642,16218.694546784967,16474.746973602552,16487.143268249034,16454.368623498704,16524.388460643331,16468.628890407675,18205.871695960846,16234.875584301712,36844.859358580637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Operating Cash Flow",null,null,null,null,null,null,null,22551.670689042508,22155.984981765007,29723.67529313175,35491.269705481231,20612.240673408818,14905.023705826548,15018.368886393424,16193.383085216177,16396.333109106734,16554.802610245406,16648.912005150079,16897.413772609903,17221.89930586638,17304.899942605571,17344.135922194488,17488.76401116998,17509.600478130491,19325.347771319306,17434.669223698424,41854.956864355634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Operating Cash Flow",null,null,null,null,null,null,null,22551.670689042508,22155.984981765007,29690.676718941806,35332.340304031692,20578.933581216101,14281.351972254055,14287.569061079672,15351.777442376615,15440.187542197276,15480.206822598224,15452.308739309909,15575.170815824393,15770.457382791323,15720.792605348692,15625.447916468645,15631.277035859464,15510.345395309861,17181.55914563988,15143.81773267716,32125.546371429842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",7,"Taxes",null,null,null,null,null,null,-64.410776617628272,0,-2663.1049798252907,-7235.9163678759842,-2854.4611903839054,-1917.289796982556,-2166.6181819096673,-2686.1766012680091,-2770.7005440399071,-2882.7934087281442,-3026.3436273199181,-3143.7802814011861,-3259.5287197031607,-3568.9066861131337,-3773.9257711111259,-3858.2063619263245,-4204.7347123316486,-5613.6135178693194,-5167.009298556507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-64.410776617628272,0,-2663.1049798252907,-7235.9163678759842,-2854.4611903839054,-1917.289796982556,-2166.6181819096673,-2686.1766012680091,-2770.7005440399071,-2882.7934087281442,-3026.3436273199181,-3143.7802814011861,-3259.5287197031607,-3568.9066861131337,-3773.9257711111259,-3858.2063619263245,-4204.7347123316486,-5613.6135178693194,-5167.009298556507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",7,"Taxes",null,null,null,null,null,null,null,-64.410776617628272,0,-2744.5128444637544,-7322.4015673829717,-2900.5788692222227,-2047.187829677634,-2309.5334263083532,-2860.9697728447914,-2950.7411065047836,-3066.4255880448418,-3214.2476347096326,-3337.897925704603,-3458.3312704699415,-3769.7598729816773,-3983.2722126170402,-4071.326468812626,-4446.1315166842842,-6008.4820670317104,-5584.9694833097356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",7,"Taxes",null,null,null,null,null,null,null,-64.410776617628272,0,-2581.6372165571197,-7149.1628937083588,-2807.5768391789707,-1788.5691632962771,-2025.5464271551962,-2514.3466994837349,-2594.6223361193292,-2704.2262190018369,-2844.7128164204928,-2957.2615294024458,-3069.8789907740411,-3378.8351691862126,-3577.259875032481,-3659.6219703720835,-3980.2172949986802,-5245.7835741985473,-4780.0038449042122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,22487.259912424881,22155.984981765007,27044.10384345051,28175.844150673558,17741.088854180591,12673.269225599261,12482.083687834387,13080.181529451458,13139.046952930559,13123.551913450292,13010.086006045723,13074.914265383781,13215.218253899391,12918.2365821359,12680.442852387578,12666.182098717007,12263.894178076027,12592.258178091528,11067.866285745204,36844.859358580637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,22487.259912424881,22155.984981765007,27044.10384345051,28175.844150673558,17741.088854180591,12673.269225599261,12482.083687834387,13080.181529451458,13139.046952930559,13123.551913450292,13010.086006045723,13074.914265383781,13215.218253899391,12918.2365821359,12680.442852387578,12666.182098717007,12263.894178076027,12592.258178091528,11067.866285745204,36844.859358580637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,22487.259912424881,22155.984981765007,26979.162448667994,28168.86813809826,17711.661804186595,12857.835876148914,12708.835460085071,13332.413312371385,13445.59200260195,13488.377022200564,13434.664370440447,13559.5158469053,13763.568035396438,13535.140069623892,13360.863709577447,13417.437542357355,13063.468961446208,13316.865704287597,11849.699740388689,41854.956864355634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,22487.259912424881,22155.984981765007,27109.039502384687,28183.177410323333,17771.356742037129,12492.782808957778,12262.022633924476,12837.430742892881,12845.565206077947,12775.980603596387,12607.595922889415,12617.909286421947,12700.578392017282,12341.95743616248,12048.188041436164,11971.655065487381,11530.128100311182,11935.775571441332,10363.813887772947,32125.546371429842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",8,"Debt Service",null,null,null,null,null,null,-7376.2409431294427,-7584.2915763340325,-10456.123765017281,-4164.288973178348,-1011.4495803926395,-1204.0543362560927,-1376.1181944380298,-1153.6942134796459,-1848.9710410642178,-2109.2763235082507,-2349.9635859653672,-2674.1556821282406,-3003.0287314553889,-2699.8613387051778,-3873.1479696774663,-4338.0364570721558,-4841.3686358454406,-5432.8617469838582,-1591.8057257243813,191.53156997640619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,-7376.2409431294427,-7584.2915763340325,-10456.123765017281,-4164.288973178348,-1011.4495803926395,-1204.0543362560927,-1376.1181944380298,-1153.6942134796459,-1848.9710410642178,-2109.2763235082507,-2349.9635859653672,-2674.1556821282406,-3003.0287314553889,-2699.8613387051778,-3873.1479696774663,-4338.0364570721558,-4841.3686358454406,-5432.8617469838582,-1591.8057257243813,191.53156997640619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",8,"Debt Service",null,null,null,null,null,null,null,-7376.2409431294427,-7584.2915763340325,-10456.157249706714,-4159.5586647112605,-1009.7367067978087,-1202.7440350791676,-1374.3381439723353,-1151.3968223785171,-1846.1245512393407,-2105.8627405032598,-2345.9355107898277,-2669.4767570532222,-2997.6608807163598,-2693.7646950053058,-3866.2244254104398,-4330.2920178614559,-4832.7572132412088,-5423.3351187266862,-1581.3134454405631,203.0729391798867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",8,"Debt Service",null,null,null,null,null,null,null,-7376.2409431294427,-7584.2915763340325,-10456.091624430794,-4169.0265147198261,-1013.15807280852,-1205.351977617227,-1377.872509736058,-1155.9474255292596,-1851.749273450281,-2112.5919165014548,-2353.8570855487751,-2678.656386469569,-3008.1671166916358,-2705.6691017573075,-3879.7115136792972,-4345.3426605683599,-4849.4534224502067,-5441.7624591155363,-1601.5611756969961,180.85266674445413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",9,"Interest income",null,null,null,null,null,null,-9574.0727348708133,-8155.1557993385777,-6948.2066721887377,-5547.5082414849649,-5136.9059393419084,-4946.9984897059549,-4765.854404645941,-4564.1981853753559,-4342.7913852465781,-4083.2678112400731,-3837.5549506183029,-3509.5512535455432,-3176.4251423170267,-2787.4886233056518,-2358.5325210256069,-1890.1726082649543,-1383.2648613647248,-788.08891505555641,-169.20752758011523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-9574.0727348708133,-8155.1557993385777,-6948.2066721887377,-5547.5082414849649,-5136.9059393419084,-4946.9984897059549,-4765.854404645941,-4564.1981853753559,-4342.7913852465781,-4083.2678112400731,-3837.5549506183029,-3509.5512535455432,-3176.4251423170267,-2787.4886233056518,-2358.5325210256069,-1890.1726082649543,-1383.2648613647248,-788.08891505555641,-169.20752758011523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",9,"Interest income",null,null,null,null,null,null,null,-9574.0727348708133,-8155.1557993385777,-6948.2066721887377,-5547.5082414849649,-5136.9059393419084,-4946.9984897059549,-4765.854404645941,-4564.1981853753559,-4342.7913852465781,-4083.2678112400731,-3837.5549506183029,-3509.5512535455432,-3176.4251423170267,-2787.4886233056518,-2358.5325210256069,-1890.1726082649543,-1383.2648613647248,-788.08891505555641,-169.20752758011523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",9,"Interest income",null,null,null,null,null,null,null,-9574.0727348708133,-8155.1557993385777,-6948.2066721887377,-5547.5082414849649,-5136.9059393419084,-4946.9984897059549,-4765.854404645941,-4564.1981853753559,-4342.7913852465781,-4083.2678112400731,-3837.5549506183029,-3509.5512535455432,-3176.4251423170267,-2787.4886233056518,-2358.5325210256069,-1890.1726082649543,-1383.2648613647248,-788.08891505555641,-169.20752758011523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",null,"Free Cash Flow To Equity",null,null,null,null,null,null,5536.946234424624,6416.5376060923973,9639.7734062444906,18464.046936010247,11592.733334446042,6522.2163996372128,6340.1110887504165,7362.2891305964558,6947.2845266197628,6931.0077787019673,6822.567469462052,6891.207329709996,7035.7643801269751,7430.8866201250712,6448.7623616845049,6437.9730333798962,6039.260680865862,6371.307516052113,9306.8530324407075,37036.390928557041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,5536.946234424624,6416.5376060923973,9639.7734062444906,18464.046936010247,11592.733334446042,6522.2163996372128,6340.1110887504165,7362.2891305964558,6947.2845266197628,6931.0077787019673,6822.567469462052,6891.207329709996,7035.7643801269751,7430.8866201250712,6448.7623616845049,6437.9730333798962,6039.260680865862,6371.307516052113,9306.8530324407075,37036.390928557041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,5536.946234424624,6416.5376060923973,9574.7985267725417,18461.801231902034,11565.019158046878,6708.093351363792,6568.6429114667935,7616.8183046175118,7256.6760661160306,7299.2464704572303,7251.1739090323154,7380.4878363065345,7589.4820123630525,8053.8867513129353,7136.1067631413989,7196.972916230945,6847.4468868402728,7105.4416705053536,10099.178767368012,42058.029803535523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,5536.946234424624,6416.5376060923973,9704.7412057651527,18466.642654118543,11621.2927298867,6340.432341634596,6118.2957195424769,7117.2851319882657,6651.0245473810874,6580.1208758548582,6416.183886722336,6429.7016464068347,6515.9861330086187,6848.799711099522,5809.9440067312598,5736.1397966540662,5297.4098164962506,5705.9241972702393,8593.045184495837,32306.399038174295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",10,"Distributions to Shareholders",null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9438.3411581882283,-17839.603057157557,-12973.699837595774,-6512.2428203312047,-6782.8311763891379,-7327.5866722980954,-6909.6228056528234,-6894.6441305121407,-6786.2524179427546,-6855.3747656380565,-7737.6512624941897,-7380.9929726152877,-6397.3719047494233,-6385.0408627367724,-5984.7405451034338,-6315.1517762168078,-9249.0126204103344,-39864.259967033431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9438.3411581882283,-17839.603057157557,-12973.699837595774,-6512.2428203312047,-6782.8311763891379,-7327.5866722980954,-6909.6228056528234,-6894.6441305121407,-6786.2524179427546,-6855.3747656380565,-7737.6512624941897,-7380.9929726152877,-6397.3719047494233,-6385.0408627367724,-5984.7405451034338,-6315.1517762168078,-9249.0126204103344,-39864.259967033431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9360.857893311213,-17837.460515092625,-12939.178257330754,-6690.8829124251879,-7003.6759168553717,-7573.9568756839553,-7210.3608848201602,-7253.7112973338526,-7205.1446799088644,-7334.3727996374128,-8280.4913878520092,-7992.4926820117771,-7072.5639014147027,-7131.2060543438192,-6779.3781847871023,-7034.9905638803129,-10026.261872010851,-45056.301458284695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9515.8340323420325,-17842.01885027362,-13008.941082825653,-6337.4988549939826,-6568.4288346936119,-7090.3838673964292,-6621.5679756848212,-6552.3826991606311,-6388.9315927839507,-6403.3867076321694,-7227.8637290457173,-6809.3887472737533,-5769.5477688098517,-5694.7336527846192,-5254.9685190300652,-5662.4218673673786,-8548.4552963372789,-34976.599342549671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",11,"Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",null,"Net Cash Flow",null,null,null,null,null,null,3552.3258557915219,-5038.5680927902704,201.43224805626232,624.44387885268952,-1380.9665031497316,9.973579306008105,-442.72008763872145,34.702458298360398,37.661720966939356,36.363648189826563,36.315051519297413,35.832564071939487,-701.88688236721464,49.893647509783477,51.390456935081602,52.932170643123754,54.520135762428254,56.155739835305212,57.840412030373045,-2827.8690384763904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,3552.3258557915219,-5038.5680927902704,201.43224805626232,624.44387885268952,-1380.9665031497316,9.973579306008105,-442.72008763872145,34.702458298360398,37.661720966939356,36.363648189826563,36.315051519297413,35.832564071939487,-701.88688236721464,49.893647509783477,51.390456935081602,52.932170643123754,54.520135762428254,56.155739835305212,57.840412030373045,-2827.8690384763904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Net Cash Flow",null,null,null,null,null,null,null,3552.3258557915219,-5038.5680927902704,213.94063346132862,624.34071680940906,-1374.1590992838755,17.210438938604057,-435.0330053885782,42.861428933556454,46.315181295870389,45.535173123377717,46.029229123450932,46.115036669121764,-691.00937548895672,61.394069301158197,63.542861726696174,65.766861887125742,68.068702053170455,70.451106625040666,72.916895357160683,-2998.2716547491727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Mexico",null,"Net Cash Flow",null,null,null,null,null,null,null,3552.3258557915219,-5038.5680927902704,188.90717342312018,624.6238038449228,-1387.6483529389534,2.9334866406134097,-450.13311515113492,26.90126459183648,29.45657169626611,27.73817669422715,27.252293938385264,26.314938774665279,-711.87759603709856,39.410963825768704,40.396237921408101,41.406143869447078,42.441297466185461,43.502329902860765,44.589888158558097,-2670.2003043753757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A218,$E$3:$E$14,$G$3:$G$14,0),CJ218,FL218,IN218)*_xlfn.XLOOKUP($A218,$E$3:$E$14,$F$3:$F$14,0)","v":5500.2270366592556},9052.552892450778,4013.9847996605076,4215.41704771677,4839.8609265694595,3458.8944234197279,3468.868002725736,3026.1479150870146,3060.850373385375,3098.5120943523143,3134.8757425421409,3171.1907940614383,3207.0233581333778,2505.1364757661631,2555.0301232759466,2606.4205802110282,2659.352750854152,2713.8728866165802,2770.0286264518854,2827.8690384822585,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,null,null,null,12,"Cash EoP",null,null,null,null,null,null,5500.2270366592556,9052.552892450778,4013.9847996605076,4215.41704771677,4839.8609265694595,3458.8944234197279,3468.868002725736,3026.1479150870146,3060.850373385375,3098.5120943523143,3134.8757425421409,3171.1907940614383,3207.0233581333778,2505.1364757661631,2555.0301232759466,2606.4205802110282,2659.352750854152,2713.8728866165802,2770.0286264518854,2827.8690384822585,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,5.868059815838933E-9,null,null,null,"Mexico",12,"Cash EoP",null,null,null,null,null,null,5500.2270366592556,9052.552892450778,4013.9847996605076,4227.9254331218362,4852.2661499312453,3478.1070506473698,3495.3174895859738,3060.2844841973956,3103.1459131309521,3149.4610944268225,3194.9962675502002,3241.0254966736511,3287.1405333427729,2596.1311578538161,2657.5252271549743,2721.0680888816705,2786.8349507687963,2854.9036528219667,2925.3547594470074,2998.2716548041681,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,5.4995325626805425E-8,null,null,null,"Mexico",12,"Cash EoP",null,null,null,null,null,null,5500.2270366592556,9052.552892450778,4013.9847996605076,4202.8919730836278,4827.5157769285506,3439.8674239895972,3442.8009106302106,2992.6677954790757,3019.5690600709122,3049.0256317671783,3076.7638084614055,3104.0161023997907,3130.331041174456,2418.4534451373574,2457.8644089631262,2498.2606468845343,2539.6667907539813,2582.1080882201668,2625.6104181230276,2670.2003062815857,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6,1.9062099454458803E-6]
[]
[]
[]
[]
[null,null,"Recent awards and other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recent awards and other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recent awards and other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recent awards and other"]
[]
[null,null,"Cash Flow Recent awards and other - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Recent awards and other - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Recent awards and other - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Recent awards and other - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY226+1","v":2066},{"$f":"+AZ226+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["Recent awards and other",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CK227,FM227,IO227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":17864.270419829649},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CL227,FN227,IP227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":28628.80460497813},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CM227,FO227,IQ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":56590.529282982468},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CN227,FP227,IR227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":242834.01340413059},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CO227,FQ227,IS227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":111189.54004971262},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CP227,FR227,IT227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":34018.852646406194},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CQ227,FS227,IU227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":39101.289521115308},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CR227,FT227,IV227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":89488.357386222255},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CS227,FU227,IW227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":91441.001519587298},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CT227,FV227,IX227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":97606.871570256219},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CU227,FW227,IY227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":124580.48020931287},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CV227,FX227,IZ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":131305.2716047721},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CW227,FY227,JA227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":137516.19652428935},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CX227,FZ227,JB227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":143054.3550849279},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CY227,GA227,JC227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":148559.93986232107},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),CZ227,GB227,JD227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":141664.02185311716},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DA227,GC227,JE227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":134981.41151090348},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DB227,GD227,JF227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":141845.53693764817},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DC227,GE227,JG227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":149129.54040313483},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DD227,GF227,JH227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":155745.99831956258},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DE227,GG227,JI227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":163272.78281497187},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DF227,GH227,JJ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":170333.07287956789},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DG227,GI227,JK227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":178184.2066913319},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DH227,GJ227,JL227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":186374.20700182006},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DI227,GK227,JM227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":195241.30082984301},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DJ227,GL227,JN227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":203655.0202570117},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DK227,GM227,JO227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":212968.39833805678},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DL227,GN227,JP227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":221469.81092567689},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DM227,GO227,JQ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":218056.72870474157},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DN227,GP227,JR227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":227247.00540044904},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DO227,GQ227,JS227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":237487.28424127097},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DP227,GR227,JT227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":248170.89068305009},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DQ227,GS227,JU227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":200697.58276950597},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DR227,GT227,JV227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":85866.863855614749},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DS227,GU227,JW227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":88543.485024488589},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DT227,GV227,JX227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":91316.657406421029},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DU227,GW227,JY227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":94445.442730889336},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DV227,GX227,JZ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":96905.160532010792},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DW227,GY227,KA227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":99734.758821747295},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DX227,GZ227,KB227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":102611.55501284453},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DY227,HA227,KC227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":105882.60368929806},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),DZ227,HB227,KD227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":108688.51729894626},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EA227,HC227,KE227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":111835.56836719144},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EB227,HD227,KF227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":115120.85936666866},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EC227,HE227,KG227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":118821.26478242448},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),ED227,HF227,KH227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":121961.39824231026},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EE227,HG227,KI227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":125542.87493121657},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EF227,HH227,KJ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":129243.72300087739},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EG227,HI227,KK227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":133407.76340432986},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EH227,HJ227,KL227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":136967.73008788979},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EI227,HK227,KM227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":141020.19466130724},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EJ227,HL227,KN227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":145173.18228460191},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EK227,HM227,KO227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":149870.27024070147},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EL227,HN227,KP227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":153914.38352455423},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EM227,HO227,KQ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":158480.13528162261},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EN227,HP227,KR227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":163181.90461162126},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EO227,HQ227,KS227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":168492.48614797459},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EP227,HR227,KT227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":61887.959791444751},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EQ227,HS227,KU227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),ER227,HT227,KV227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),ES227,HU227,KW227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),ET227,HV227,KX227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EU227,HW227,KY227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EV227,HX227,KZ227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EW227,HY227,LA227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EX227,HZ227,LB227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A227,$E$3:$E$14,$G$3:$G$14,0),EY227,IA227,LC227)*_xlfn.XLOOKUP($A227,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,17864.270419829649,28628.80460497813,56590.529282982468,242834.01340413059,111189.54004971262,34018.852646406194,39101.289521115308,89488.357386222255,91441.001519587298,97606.871570256219,124580.48020931287,131305.2716047721,137516.19652428935,143054.3550849279,148559.93986232107,141664.02185311716,134981.41151090348,141845.53693764817,149129.54040313483,155745.99831956258,163272.78281497187,170333.07287956789,178184.2066913319,186374.20700182006,195241.30082984301,203655.0202570117,212968.39833805678,221469.81092567689,218056.72870474157,227247.00540044904,237487.28424127097,248170.89068305009,200697.58276950597,85866.863855614749,88543.485024488589,91316.657406421029,94445.442730889336,96905.160532010792,99734.758821747295,102611.55501284453,105882.60368929806,108688.51729894626,111835.56836719144,115120.85936666866,118821.26478242448,121961.39824231026,125542.87493121657,129243.72300087739,133407.76340432986,136967.73008788979,141020.19466130724,145173.18228460191,149870.27024070147,153914.38352455423,158480.13528162261,163181.90461162126,168492.48614797459,61887.959791444751,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",null,"Income",null,null,null,null,null,null,null,17864.270419829649,28628.80460497813,56591.489937696344,242868.17986667025,111232.35598442976,34070.178754548324,39237.551415289097,90209.063726019696,92723.711133269899,99239.350134295702,127439.78712919101,134833.36839613115,141759.83082121101,148008.2788911612,154286.35502600379,148260.29300666793,142603.69784518375,150485.25026866116,158920.52085713076,166673.60339649863,175528.51042170491,183916.0048824379,193244.28768719782,203084.3677058316,213699.57439059048,223944.51350384817,235240.36062978578,245828.19878273466,244300.74417594881,255789.78293274675,268555.28240810055,281945.64937743475,278987.35211160814,96191.638205360417,99590.183882218946,103092.67329444468,107040.88974023792,110293.04149788589,113918.80193875237,117723.85068465522,121944.10370934944,125677.15680440923,129844.66508330093,134172.93382572458,139036.14164888408,143307.42823708092,148103.69941810443,153092.93710967706,158664.40560748681,163552.77371198902,169081.40084595906,174770.86475121923,181198.8102098511,186810.41793702959,193170.70497616642,199733.40827362574,207044.91553568307,74291.538755408037,932.19476582315542,233.52074379775709,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",null,"Income",null,null,null,null,null,null,null,17864.270419829649,28628.80460497813,56589.58258423669,242800.50713975265,111147.75576767675,33969.006983346109,38968.051760133538,88737.895631430263,90068.340126329946,95875.986488123977,121621.52980991801,127685.71153345951,133250.52715719011,138071.87684225279,142862.28207380424,135123.00194591147,127458.65516181747,133342.97831974525,139567.90578755498,145078.71130027584,151423.51249975912,157249.03672435091,163765.57437765811,170505.10129782846,177783.1488321691,184609.70131254994,192139.7108528855,198846.47459279513,193746.11781847512,200951.90188478772,208995.46099291532,217374.37138739199,149380.51206957598,75558.170713296087,77580.162211780582,79665.409708733772,82017.07546813949,83815.104284888628,85876.202655779838,87972.285917898902,90405.183410744648,92411.267374277551,94675.724559297058,97024.327994119492,99690.943520567249,101883.84498220995,104389.69097798664,107020.70965530204,109969.01827477905,112393.87991549833,115248.90712212307,118094.78491034213,121376.53195322515,124110.15304310345,127226.67136052302,130423.29006708274,134068.09175358809,48920.798473247989,711.96445899811306,177.03462507805096,0,0,0,0,0,0,0]
["Recent awards and other",1,"Income with mitigated demand risk",null,null,null,null,null,null,17864.270419829649,28628.80460497813,56590.529282982468,242834.01340413059,111189.54004971262,34018.852646406194,34810.687278996556,57085.545219585088,36457.821443770867,37342.985456685979,37837.895777814592,38482.3295097058,39144.049031144292,39823.518143978115,40521.213114085913,27488.347874163628,13455.735065614026,13504.323850457327,13554.127354921709,13605.175946997704,13657.5007538756,13711.133680925443,13766.107431151528,13822.455525133266,13880.212321464549,13939.413037704115,14000.093771849668,13447.546539677873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,17864.270419829649,28628.80460497813,56590.529282982468,242834.01340413059,111189.54004971262,34018.852646406194,34810.687278996556,57085.545219585088,36457.821443770867,37342.985456685979,37837.895777814592,38482.3295097058,39144.049031144292,39823.518143978115,40521.213114085913,27488.347874163628,13455.735065614026,13504.323850457327,13554.127354921709,13605.175946997704,13657.5007538756,13711.133680925443,13766.107431151528,13822.455525133266,13880.212321464549,13939.413037704115,14000.093771849668,13447.546539677873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,17864.270419829649,28628.80460497813,56591.489937696344,242868.17986667025,111232.35598442976,34070.178754548324,34870.959508151034,57155.217111826474,36537.364776397073,37432.890904998996,37938.673600677721,38594.510258633069,39268.184283702074,39960.181262304395,40671.000029358547,27651.877897875915,13633.651728543693,13697.295770243543,13762.849133194391,13830.369097033767,13899.914659788323,13971.546589425512,14045.327476951823,14121.321791103916,14199.595934680578,14280.218302564535,14363.259341485014,13817.150448225646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,17864.270419829649,28628.80460497813,56589.58258423669,242800.50713975265,111147.75576767675,33969.006983346109,34752.438364907197,57018.539831001668,36381.694663798189,37257.360325405825,37742.382932808119,38376.526816420956,39027.541202831053,39695.876350906845,40381.994581756662,27337.095470206314,13291.976875071558,13327.572739135348,13363.880520480418,13400.914457452387,13438.689073163796,13477.219181189434,13516.519891375585,13556.606615765457,13597.495074643126,13639.201302698351,13681.74165531468,13125.127008863843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recent awards and other",2,"Income with low demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recent awards and other",3,"Income with demand risk",null,null,null,null,null,null,0,0,0,0,0,0,4290.6022421187517,32402.812166637174,54983.180075816439,60263.886113570232,86742.584431498268,92822.942095066304,98372.14749314505,103230.83694094978,108038.72674823515,114175.67397895353,121525.67644528946,128341.21308719083,135575.41304821311,142140.82237256487,149615.28206109628,156621.93919864245,164418.09926018037,172551.7514766868,181361.08850837845,189715.60721930757,198968.30456620711,208022.26438599903,218056.72870474157,227247.00540044904,237487.28424127097,248170.89068305009,200697.58276950597,85866.863855614749,88543.485024488589,91316.657406421029,94445.442730889336,96905.160532010792,99734.758821747295,102611.55501284453,105882.60368929806,108688.51729894626,111835.56836719144,115120.85936666866,118821.26478242448,121961.39824231026,125542.87493121657,129243.72300087739,133407.76340432986,136967.73008788979,141020.19466130724,145173.18228460191,149870.27024070147,153914.38352455423,158480.13528162261,163181.90461162126,168492.48614797459,61887.959791444751,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,4290.6022421187517,32402.812166637174,54983.180075816439,60263.886113570232,86742.584431498268,92822.942095066304,98372.14749314505,103230.83694094978,108038.72674823515,114175.67397895353,121525.67644528946,128341.21308719083,135575.41304821311,142140.82237256487,149615.28206109628,156621.93919864245,164418.09926018037,172551.7514766868,181361.08850837845,189715.60721930757,198968.30456620711,208022.26438599903,218056.72870474157,227247.00540044904,237487.28424127097,248170.89068305009,200697.58276950597,85866.863855614749,88543.485024488589,91316.657406421029,94445.442730889336,96905.160532010792,99734.758821747295,102611.55501284453,105882.60368929806,108688.51729894626,111835.56836719144,115120.85936666866,118821.26478242448,121961.39824231026,125542.87493121657,129243.72300087739,133407.76340432986,136967.73008788979,141020.19466130724,145173.18228460191,149870.27024070147,153914.38352455423,158480.13528162261,163181.90461162126,168492.48614797459,61887.959791444751,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,4366.5919071380649,33053.846614193222,56186.346356872826,61806.459229296714,89501.113528513291,96238.858137498086,102491.64653750893,108048.09762885681,113615.35499664524,120608.415108792,128970.04611664006,136787.95449841762,145157.67172393636,152843.23429946485,161628.59576191657,169944.4582930124,179198.960210246,188963.04591472767,199499.97845590991,209664.29520128365,220877.10128830076,232011.04833450902,244300.74417594881,255789.78293274675,268555.28240810055,281945.64937743475,278987.35211160814,96191.638205360417,99590.183882218946,103092.67329444468,107040.88974023792,110293.04149788589,113918.80193875237,117723.85068465522,121944.10370934944,125677.15680440923,129844.66508330093,134172.93382572458,139036.14164888408,143307.42823708092,148103.69941810443,153092.93710967706,158664.40560748681,163552.77371198902,169081.40084595906,174770.86475121923,181198.8102098511,186810.41793702959,193170.70497616642,199733.40827362574,207044.91553568307,74291.538755408037,932.19476582315542,233.52074379775709,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,4215.6133952263435,31719.355800428602,53686.645462531749,58618.626162718152,83879.146877109888,89309.184717038559,94222.985954359057,98376.000491345956,102480.28749204756,107785.90647570515,114166.67828674591,120015.40558060989,126204.02526707455,131677.79684282345,137984.82342659534,143771.81754316148,150249.05448628252,156948.494682063,164185.65375752599,170970.50000985159,178457.96919757081,185721.34758393129,193746.11781847512,200951.90188478772,208995.46099291532,217374.37138739199,149380.51206957598,75558.170713296087,77580.162211780582,79665.409708733772,82017.07546813949,83815.104284888628,85876.202655779838,87972.285917898902,90405.183410744648,92411.267374277551,94675.724559297058,97024.327994119492,99690.943520567249,101883.84498220995,104389.69097798664,107020.70965530204,109969.01827477905,112393.87991549833,115248.90712212307,118094.78491034213,121376.53195322515,124110.15304310345,127226.67136052302,130423.29006708274,134068.09175358809,48920.798473247989,711.96445899811306,177.03462507805096,0,0,0,0,0,0,0]
["Recent awards and other",4,"Operating Costs",null,null,null,null,null,null,-12099.659846988419,-8167.1567652301528,-28827.90414079433,-20368.818225088347,-19849.988499831961,-19447.366790103908,-15869.801138983661,-28325.459684650508,-28364.568742715222,-28805.86052085859,-40919.502150784072,-41276.421839997027,-41438.339164628356,-43024.01170828296,-44752.942139510982,-34891.133611348967,-20640.472191955894,-25180.185857969605,-30113.205572892126,-33172.122507369073,-30316.281837819348,-31197.559115373901,-31034.750380562473,-30958.468401723952,-34096.879324177833,-32303.189375716873,-36397.176106130195,-37762.228612488769,-38864.181392891362,-29957.105687037321,-41671.135837575042,-42625.727193108789,-38912.336782590755,-20217.698972545175,-20795.340092103728,-20477.354037621604,-22342.113004872961,-22693.993186491243,-22859.5712543423,-23626.373028942609,-23728.41399493541,-24973.996466853194,-39240.292576027474,-35385.788016598279,-33661.489811743566,-34548.283020824056,-36260.424366346335,-36947.202392511572,-37617.468478584313,-38519.578729831352,-39565.404577930123,-41660.61105959439,-48998.783197313205,-46344.337626053653,-44293.199988337612,-45607.58019073675,-49704.040023130052,-19008.632228586863,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-12099.659846988419,-8167.1567652301528,-28827.90414079433,-20368.818225088347,-19849.988499831961,-19447.366790103908,-15869.801138983661,-28325.459684650508,-28364.568742715222,-28805.86052085859,-40919.502150784072,-41276.421839997027,-41438.339164628356,-43024.01170828296,-44752.942139510982,-34891.133611348967,-20640.472191955894,-25180.185857969605,-30113.205572892126,-33172.122507369073,-30316.281837819348,-31197.559115373901,-31034.750380562473,-30958.468401723952,-34096.879324177833,-32303.189375716873,-36397.176106130195,-37762.228612488769,-38864.181392891362,-29957.105687037321,-41671.135837575042,-42625.727193108789,-38912.336782590755,-20217.698972545175,-20795.340092103728,-20477.354037621604,-22342.113004872961,-22693.993186491243,-22859.5712543423,-23626.373028942609,-23728.41399493541,-24973.996466853194,-39240.292576027474,-35385.788016598279,-33661.489811743566,-34548.283020824056,-36260.424366346335,-36947.202392511572,-37617.468478584313,-38519.578729831352,-39565.404577930123,-41660.61105959439,-48998.783197313205,-46344.337626053653,-44293.199988337612,-45607.58019073675,-49704.040023130052,-19008.632228586863,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",4,"Operating Costs",null,null,null,null,null,null,null,-12187.157347279117,-8085.2925921767783,-28860.189505321596,-20431.543001634218,-19972.440252606601,-19546.845094364246,-15851.539366224053,-28428.86619882629,-28517.524598302058,-29893.80594167042,-41704.555983017141,-42166.588823747203,-42436.23039700315,-44188.633318328008,-46119.422384380101,-36433.273315228093,-21732.478787094493,-26721.556842627499,-32160.131730838115,-35254.210539940861,-32590.037312685716,-33695.325480700558,-33636.427317535359,-33663.470957535646,-37262.327437341191,-35430.83014106175,-40225.66100474041,-42032.162765241752,-43339.389381760106,-33321.371429326224,-46900.897601780962,-48124.734980883273,-44174.645847845473,-22497.052564025857,-23230.02263745647,-22909.11138057306,-25148.947663308507,-25636.104451014959,-25908.749847973711,-26879.021424547387,-27072.684234013857,-28640.717203818156,-44930.820125937484,-40045.887681822336,-37955.378711708421,-39089.152863153271,-41240.461717826111,-42106.50218924621,-42957.920322666549,-44126.062091536842,-45470.793304169092,-48134.181661598173,-57536.043644233592,-54182.162177872415,-51572.590427867064,-53265.879947011977,-59024.881707339977,-22196.319952584025,-229.38968209717638,-57.295916918459369,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",4,"Operating Costs",null,null,null,null,null,null,null,-12097.889534044432,-8163.3146803565014,-28795.914928246355,-20306.819761699797,-19730.790153300342,-19351.343480816478,-15889.183209812098,-28239.146631077281,-28200.580536622729,-27720.037673865987,-40135.080006381759,-40389.948299290321,-40454.251419290536,-41880.891785584892,-43422.274285418425,-33396.060627291547,-19579.927846092422,-23685.04466247349,-28151.454894347233,-31176.501803169856,-28149.801018505274,-28829.666998373235,-28575.918467962922,-28413.414419122928,-31139.977234301707,-29389.314941310331,-32867.493685224268,-33853.430858471154,-34775.585983249301,-26842.42296817742,-36927.899043240628,-37660.990639057258,-34198.604661986275,-18052.07489559985,-18495.286599730527,-18174.468495890185,-19712.666879070064,-19953.057574743831,-20022.754844440969,-20618.812736994805,-20643.233918490736,-21621.481481697989,-34221.401066558952,-31213.371142636475,-29784.100748878376,-30471.943210953836,-31821.902051164092,-32366.631991271857,-32886.271539147012,-33572.433089032333,-34384.589358760022,-36025.683308776141,-41745.26352546829,-39639.443781864175,-38027.280793462014,-39048.183114583262,-41856.888690467684,-15860.252300354687,-198.17385362261032,-49.289475758891314,0,0,0,0,0,0,0]
["Recent awards and other",5,"Investment & Capex",null,null,null,null,null,null,-161673.41657014223,-142474.68225330062,-178148.17560076935,-232328.96518523755,-288909.37279572908,-249563.14023888885,-176797.71602015363,-213965.44395890611,-122767.12497605466,-77567.410527426866,-13163.321086447379,-10494.039211515761,-10177.292536418629,-10697.907042440986,-11263.333606782309,-12602.449946939627,-439.82434865280504,-997.95504957087167,-1548.4426268753575,-1675.8650311705483,-1787.5889178895773,-1939.8198574625421,-2052.1518076886578,-1751.7821051339026,-1168.0897120704137,-833.50902116836164,-433.39164723920999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-161673.41657014223,-142474.68225330062,-178148.17560076935,-232328.96518523755,-288909.37279572908,-249563.14023888885,-176797.71602015363,-213965.44395890611,-122767.12497605466,-77567.410527426866,-13163.321086447379,-10494.039211515761,-10177.292536418629,-10697.907042440986,-11263.333606782309,-12602.449946939627,-439.82434865280504,-997.95504957087167,-1548.4426268753575,-1675.8650311705483,-1787.5889178895773,-1939.8198574625421,-2052.1518076886578,-1751.7821051339026,-1168.0897120704137,-833.50902116836164,-433.39164723920999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",5,"Investment & Capex",null,null,null,null,null,null,null,-161673.41657014223,-142474.68225330062,-178200.62553282321,-232950.4255650602,-290915.12105685606,-252488.11362030014,-179735.56517178577,-218158.59649208529,-126391.21850905311,-80158.63269315318,-13626.868644319595,-10920.805567507423,-10645.175024252379,-11243.789509966027,-11893.095423776002,-13370.589264910974,-477.75624927365055,-1089.3098924353708,-1698.4350569264668,-1847.1672724401126,-1979.922537165294,-2159.0132402782815,-2295.1799887414722,-1968.7959582493934,-1319.1986000023373,-945.92705414944021,-494.24380946394808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",5,"Investment & Capex",null,null,null,null,null,null,null,-161673.41657014223,-142474.68225330062,-178095.65828169644,-231709.55901403024,-286919.49209684192,-246674.7930484013,-173930.95492471062,-209842.1545974391,-119238.07529639383,-75053.534558084386,-12713.471123788933,-10082.114090409945,-9727.993358139327,-10176.200695998165,-10664.189845718356,-11875.095414823138,-404.74032539316192,-913.87015545000065,-1411.058240946129,-1519.7255549552153,-1613.1326719664473,-1741.9678723867337,-1833.853046232678,-1557.7990637618368,-1033.6746320612631,-733.99697527015678,-379.78762440282173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recent awards and other",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recent awards and other",null,"Operating Cash Flow",null,null,null,null,null,null,-155908.80599730101,-122013.03441355264,-150385.55045858122,-9863.7700061953219,-197569.82124584843,-234991.65438258657,-153566.22763802198,-152802.54625733435,-59690.692199182588,-8766.3994780292414,70497.656972081415,79534.810553259318,85900.56482324237,89332.436334203958,92543.66411602778,94170.438294828564,113901.11497029477,115667.3960301077,117467.89220336734,120898.01078102297,131168.91205926295,137195.69390673144,145097.30450308076,153663.95649496221,159976.33179359476,170518.32186012645,176137.83058468736,183707.58231318812,179192.54731185021,197289.89971341172,195816.14840369593,205545.1634899413,161785.24598691522,65649.164883069578,67748.144932384865,70839.303368799418,72103.329726016382,74211.167345519556,76875.187567404995,78985.181983901915,82154.189694362649,83714.520832093069,72595.275791163964,79735.071350070386,85159.774970680912,87413.115221486194,89282.450564870232,92296.520608365827,95790.294925745548,98448.151358058443,101454.79008337711,103512.57122500752,100871.48704338828,107570.04589850057,114186.935293285,117574.32442088451,118788.44612484454,42879.327562857885,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,-155908.80599730101,-122013.03441355264,-150385.55045858122,-9863.7700061953219,-197569.82124584843,-234991.65438258657,-153566.22763802198,-152802.54625733435,-59690.692199182588,-8766.3994780292414,70497.656972081415,79534.810553259318,85900.56482324237,89332.436334203958,92543.66411602778,94170.438294828564,113901.11497029477,115667.3960301077,117467.89220336734,120898.01078102297,131168.91205926295,137195.69390673144,145097.30450308076,153663.95649496221,159976.33179359476,170518.32186012645,176137.83058468736,183707.58231318812,179192.54731185021,197289.89971341172,195816.14840369593,205545.1634899413,161785.24598691522,65649.164883069578,67748.144932384865,70839.303368799418,72103.329726016382,74211.167345519556,76875.187567404995,78985.181983901915,82154.189694362649,83714.520832093069,72595.275791163964,79735.071350070386,85159.774970680912,87413.115221486194,89282.450564870232,92296.520608365827,95790.294925745548,98448.151358058443,101454.79008337711,103512.57122500752,100871.48704338828,107570.04589850057,114186.935293285,117574.32442088451,118788.44612484454,42879.327562857885,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",null,"Operating Cash Flow",null,null,null,null,null,null,null,-155996.3034975917,-121931.17024049927,-150469.32510044845,-10513.788700024161,-199655.2053250329,-237964.77996011605,-156349.55312272074,-156378.39896489188,-62185.031974085272,-10813.088500527898,72108.362501854281,81745.974004876509,88678.425399955478,92575.856062867169,96273.837217847686,98456.430426528867,120393.4628088156,122674.38353359829,125061.95406936618,129572.22558411765,140958.55057185391,148061.66616145906,157312.680380921,167452.10079004656,175118.04835324697,187567.75630863698,194520.4558155814,203796.03601749291,200961.35479418869,222468.41150342053,221654.38480631961,233820.91439655147,234812.70626376267,73694.585641334561,76360.161244762479,80183.561913871628,81891.942076929408,84656.937046870939,88010.052090778656,90844.829260107828,94871.419475335584,97036.439600591068,84913.844957363443,94127.046143902247,101080.76293717566,104218.27537392765,106863.23770027832,110986.43492043085,115706.48528482026,119426.71162045217,123610.60754178997,126636.68308962104,123662.76656561751,132628.25575915718,141598.11454829935,146467.52832661377,148020.03382834309,52095.218802824013,702.8050837259791,176.22482687929772,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",null,"Operating Cash Flow",null,null,null,null,null,null,null,-155907.03568435702,-122009.192328679,-150301.99062570609,-9215.8716359773825,-195502.5264824655,-232057.12954587166,-150852.08637438918,-149343.40559708612,-57370.315706686612,-6897.585743826392,68772.978679747321,77213.649143759249,83068.282379760247,86014.784360669742,88775.817942667461,89851.845903796784,107473.98699033189,108744.06350182176,110005.39265226161,112382.48394215076,121660.5788092874,126677.40185359094,133355.80286346251,140533.88781494368,145609.49696580612,154486.38939596945,158892.42954325842,164993.04373432399,158970.53183522582,174109.4789166103,172067.56194967468,179713.38074833475,115181.90740758971,57506.095817696238,59084.875612050055,61490.941212843587,62304.408589069426,63862.046710144801,65853.447811338876,67353.473180904097,69761.949492253916,70789.785892579559,60454.323492738105,65810.956851483017,69906.842771688869,71411.901771256118,72567.788926822541,74654.077664030177,77082.746735632041,78821.446826465995,80864.31776336304,82069.101601565984,79631.268427756848,84470.709261239273,89199.390567060997,91375.106952499482,92211.203063120396,33060.546172893301,513.79060537550276,127.74514931915965,0,0,0,0,0,0,0]
["Recent awards and other",7,"Taxes",null,null,null,null,null,null,-1843.6248155299966,-936.02329387592522,-590.53150503813094,-5458.5813820465792,-12789.646254467423,-322.60164405701914,-5411.9558793450278,-6028.7475158929092,-4944.6015629602443,-3297.9315011535991,-8471.2702205665682,-8006.6954273559013,-6445.5024288971817,-10689.713683268528,-12444.893782115661,-14709.594652861346,-15466.994845954758,-19487.498854946978,-21462.064806222887,-18771.886663473928,-20822.336515821684,-23828.15812230805,-27338.297827432354,-29183.104668314234,-31565.424086053423,-33249.222537315705,-37293.394820070265,-38812.025771134722,-41429.155202673195,-42912.132481987268,-45973.312257692196,-47738.341921261526,-44282.320724554032,-12451.240937652528,-13807.349728471205,-14714.152880129826,-15615.351053454388,-16539.490290094018,-17770.379745473889,-18986.264247465522,-20228.389350117224,-21582.162026434973,-21856.964642742274,-20412.999288891111,-22472.51197240279,-23541.075772801902,-24087.643643682979,-24638.534587820752,-25495.97186328789,-26335.662780379509,-27049.34795126654,-27760.978374691655,-27901.252656761309,-27774.195879153256,-29845.042063121196,-31189.590814438063,-31896.344000838086,-31116.001910747196,0,0,-4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,-1843.6248155299966,-936.02329387592522,-590.53150503813094,-5458.5813820465792,-12789.646254467423,-322.60164405701914,-5411.9558793450278,-6028.7475158929092,-4944.6015629602443,-3297.9315011535991,-8471.2702205665682,-8006.6954273559013,-6445.5024288971817,-10689.713683268528,-12444.893782115661,-14709.594652861346,-15466.994845954758,-19487.498854946978,-21462.064806222887,-18771.886663473928,-20822.336515821684,-23828.15812230805,-27338.297827432354,-29183.104668314234,-31565.424086053423,-33249.222537315705,-37293.394820070265,-38812.025771134722,-41429.155202673195,-42912.132481987268,-45973.312257692196,-47738.341921261526,-44282.320724554032,-12451.240937652528,-13807.349728471205,-14714.152880129826,-15615.351053454388,-16539.490290094018,-17770.379745473889,-18986.264247465522,-20228.389350117224,-21582.162026434973,-21856.964642742274,-20412.999288891111,-22472.51197240279,-23541.075772801902,-24087.643643682979,-24638.534587820752,-25495.97186328789,-26335.662780379509,-27049.34795126654,-27760.978374691655,-27901.252656761309,-27774.195879153256,-29845.042063121196,-31189.590814438063,-31896.344000838086,-31116.001910747196,0,0,-4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,"Recent awards and other",7,"Taxes",null,null,null,null,null,null,null,-1648.9618589107113,-713.36995889598757,-613.87576107821792,-5250.1267205908653,-12862.278472933236,-212.19100542991072,-5429.6759895400746,-6199.2069591197342,-5256.4660907070083,-3639.2183468825779,-9003.8324928102211,-8544.8013774956853,-7207.4583143054506,-11661.257365379844,-13577.812348578345,-16087.031787776707,-17060.113336951352,-21369.764374441635,-23163.779274394601,-20848.678609192051,-23390.917826986661,-26686.498540242115,-30363.125334760636,-32388.308555140982,-35380.012351378624,-37501.393676741623,-42171.75321610766,-44099.70764044403,-47335.229637877303,-49219.052971223791,-52949.683409607394,-55268.659290830634,-67367.688610045501,-14448.337520289611,-16021.957179734907,-17074.205551221025,-18119.94994296971,-19192.31499265202,-20620.630964573669,-22031.535287960443,-23472.889030563369,-25043.797878213722,-25362.677014176781,-23687.109180856914,-26076.95405878474,-27316.908415739021,-27951.14215322581,-28590.392356288237,-29585.356891988758,-30559.728670963301,-31387.884216569946,-32213.655446830242,-32376.428794716379,-32228.992951468805,-34631.989148265042,-36192.194614433829,-37012.306331151834,-29920.119782363683,-6186.1198596983813,-0.56289590342038409,-4.8710341579877711E-5,0,0,0,0,0,0,null,null,null,"Recent awards and other",7,"Taxes",null,null,null,null,null,null,null,-2023.962260765257,-1118.7905932074325,-661.10462808854652,-5531.0063500488131,-12673.783051421224,-457.70792637400132,-5396.6317022248822,-5872.638185147156,-4660.7786469372886,-2991.8656369051705,-7979.449807714479,-7519.3659564129757,-5736.548442148438,-9788.5642335357916,-11377.970874246259,-13436.010112329848,-13967.308287791224,-17722.980885917106,-19821.30859101006,-16864.066255309222,-18464.012442025887,-21183.538006741208,-24382.799824999714,-26358.747809788485,-28107.638176259596,-29400.093806846864,-32894.873709157837,-34042.848826387497,-36179.570267633826,-37303.687463528913,-39772.127918718965,-41151.774434489933,-29894.293670366264,-10525.492145980348,-11671.860809018041,-12438.414881702502,-13200.230859948913,-13981.439763201939,-15021.955914165879,-16049.787825877722,-17099.801882930446,-18244.19574241605,-18476.496506180938,-17255.859457461716,-18996.841314884186,-19900.137616425382,-20362.171550312822,-20827.859937104822,-21552.683218076651,-22262.504849282286,-22865.809186455474,-23467.376569988402,-23585.955582441882,-23478.549812888177,-25229.112295297051,-26365.708831556953,-26963.153307159751,-21796.555163098634,-4506.5361953174524,-0.4100649228422098,-3.5485073421564554E-5,0,0,0,0,0,0]
["Recent awards and other",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,-157752.43081283101,-122949.05770742857,-150976.08196361933,-15322.351388241901,-210359.46750031586,-235314.25602664359,-158978.18351736703,-158831.29377322725,-64635.293762142828,-12064.33097918284,62026.386751514845,71528.115125903423,79455.062394345194,78642.722650935437,80098.770333912122,79460.843641967222,98434.120124340014,96179.897175160731,96005.827397144458,102126.12411754904,110346.57554344126,113367.53578442338,117759.0066756484,124480.85182664798,128410.90770754134,137269.09932281074,138844.43576461708,144895.55654205341,137763.39210917702,154377.76723142446,149842.83614600374,157806.82156867976,117502.92526236118,53197.923945417046,53940.795203913658,56125.150488669591,56487.978672561992,57671.677055425534,59104.807821931106,59998.917736436393,61925.800344245421,62132.358805658092,50738.311148421693,59322.072061179279,62687.262998278122,63872.039448684292,65194.80692118725,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110689,0,0,-4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-157752.43081283101,-122949.05770742857,-150976.08196361933,-15322.351388241901,-210359.46750031586,-235314.25602664359,-158978.18351736703,-158831.29377322725,-64635.293762142828,-12064.33097918284,62026.386751514845,71528.115125903423,79455.062394345194,78642.722650935437,80098.770333912122,79460.843641967222,98434.120124340014,96179.897175160731,96005.827397144458,102126.12411754904,110346.57554344126,113367.53578442338,117759.0066756484,124480.85182664798,128410.90770754134,137269.09932281074,138844.43576461708,144895.55654205341,137763.39210917702,154377.76723142446,149842.83614600374,157806.82156867976,117502.92526236118,53197.923945417046,53940.795203913658,56125.150488669591,56487.978672561992,57671.677055425534,59104.807821931106,59998.917736436393,61925.800344245421,62132.358805658092,50738.311148421693,59322.072061179279,62687.262998278122,63872.039448684292,65194.80692118725,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110689,0,0,-4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,"Recent awards and other",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-157645.26535650241,-122644.54019939525,-151083.20086152665,-15763.915420615027,-212517.48379796615,-238176.97096554597,-161779.2291122608,-162577.60592401162,-67441.498064792278,-14452.306847410477,63104.530009044058,73201.172627380816,81470.967085650031,80914.598697487323,82696.024869269342,82369.398638752158,103333.34947186425,101304.61915915666,101898.17479497158,108723.5469749256,117567.63274486724,121375.16762121694,126949.55504616036,135063.79223490559,139738.03600186834,150066.36263189535,152348.70259947373,159696.32837704889,153626.12515631138,173249.35853219673,168704.70139671222,178552.25510572083,167445.01765371716,59246.248121044948,60338.204065027574,63109.356362650607,63771.992133959699,65464.622054218918,67389.421126204979,68813.293972147381,71398.530444772216,71992.641722377346,59551.167943186665,70439.936963045329,75003.808878390919,76901.366958188635,78912.095547052508,82396.042564142612,86121.128392831495,88866.982949488869,92222.723325220024,94423.02764279081,91286.337770901126,100399.26280768838,106966.1254000343,110275.33371217994,111007.72749719126,22175.099020460329,-5483.3147759724025,175.66193097587734,-4.8710341579877711E-5,0,0,0,0,0,0,null,null,null,"Recent awards and other",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-157930.99794512228,-123127.98292188643,-150963.09525379463,-14746.877986026197,-208176.30953388673,-232514.83747224565,-156248.71807661405,-155216.04378223329,-62031.094353623899,-9889.4513807315634,60793.528872032839,69694.283187346271,77331.733937611803,76226.220127133944,77397.847068421208,76415.835791466932,93506.678702540667,91021.082615904656,90184.084061251546,95518.417686841538,103196.56636726152,105493.86384684974,108973.00303846279,114175.14000515519,117501.85878954652,125086.29558912259,125997.55583410058,130950.1949079365,122790.96156759199,136805.79145308139,132295.43403095572,138561.60631384482,85287.613737223437,46980.603671715886,47413.014803032012,49052.526331141082,49104.177729120514,49880.606946942862,50831.491897172993,51303.685355026377,52662.147609323467,52545.590150163509,41977.826986557164,48555.097394021301,50910.001456804683,51511.764154830737,52205.617376509719,53826.217726925359,55530.063517555391,56558.941977183713,57998.508576907567,58601.725031577582,56045.312845314969,60992.1594483511,63970.278271763949,65009.398120942526,65248.049755960645,11263.991009794667,-3992.7455899419497,127.33508439631744,-3.5485073421564554E-5,0,0,0,0,0,0]
["Recent awards and other",8,"Debt Service",null,null,null,null,null,null,151907.52981271528,155572.50090685874,137962.27352570902,-17297.93344156153,182044.24317115729,238528.03703234688,165077.47650494595,129459.91673240616,113856.22691538403,55182.4745489407,-3345.7588756152218,79523.15250911373,-17101.584833947141,-18793.599099246665,-22130.775353737656,-25746.266157704689,-24081.863499368745,-4790.7706423800255,62581.257334620241,-3780.6421325231386,-34961.437095649053,-17098.986653120708,-5686.0807170524786,-6948.4985268027103,-7768.4182587084306,-8638.2587811842241,-10679.721186466213,-11146.518103488565,-5957.2603980175318,-11297.196916379569,-12774.683279134375,-11649.956424993998,-17120.576183712375,-20151.2321631491,-22389.161350630235,-25461.833145725002,-27531.903744199608,-30003.19200072801,-33396.0538336479,-36411.473955644506,-40290.67539098626,-43428.404047789016,-9307.1410896152393,2.6864751219621757E-12,2.6857788418563847E-12,2.6864751219621757E-12,2.6864751219621757E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,151907.52981271528,155572.50090685874,137962.27352570902,-17297.93344156153,182044.24317115729,238528.03703234688,165077.47650494595,129459.91673240616,113856.22691538403,55182.4745489407,-3345.7588756152218,79523.15250911373,-17101.584833947141,-18793.599099246665,-22130.775353737656,-25746.266157704689,-24081.863499368745,-4790.7706423800255,62581.257334620241,-3780.6421325231386,-34961.437095649053,-17098.986653120708,-5686.0807170524786,-6948.4985268027103,-7768.4182587084306,-8638.2587811842241,-10679.721186466213,-11146.518103488565,-5957.2603980175318,-11297.196916379569,-12774.683279134375,-11649.956424993998,-17120.576183712375,-20151.2321631491,-22389.161350630235,-25461.833145725002,-27531.903744199608,-30003.19200072801,-33396.0538336479,-36411.473955644506,-40290.67539098626,-43428.404047789016,-9307.1410896152393,2.6864751219621757E-12,2.6857788418563847E-12,2.6864751219621757E-12,2.6864751219621757E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,"Recent awards and other",8,"Debt Service",null,null,null,null,null,null,null,151907.25216218992,155571.88765209125,137999.83393375273,-16451.137524599137,184140.14115628693,241063.55647225754,168508.95429280784,133836.95930705228,117805.9022273391,57436.426528224292,-3364.9702748738737,79162.346162786329,-17986.081813733494,-19898.716488087906,-23563.987915229296,-27552.382447983236,-18703.976382183409,-4882.6805977643135,60294.894788833022,-6576.8851302134099,-38180.175059754401,-8936.4476587253503,-5612.9471982092928,-6849.4445196804054,-7681.6283998301296,-8562.3814531731477,-10616.179986689413,-11146.525700627782,-5957.2603980175372,-11297.196916379575,-12774.68327913438,-11649.956424994003,-17120.576183712383,-20151.232163149107,-22389.161350630242,-25461.83314572501,-27531.903744199615,-30003.192000728017,-33396.053833647908,-36411.473955644513,-40290.675390986267,-43428.404047789023,-9307.1410896152465,-2.6450809701743039E-12,-2.6457772502800948E-12,-2.6450809701743039E-12,-2.6450809701743039E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,"Recent awards and other",8,"Debt Service",null,null,null,null,null,null,null,151905.79603005006,155569.41939693646,137930.29570495826,-18136.157048623107,179970.89813674882,236021.82982587814,161706.11893126505,125182.568374953,110013.8907535404,53000.314350982851,-3327.7422739560916,79874.395874969734,-16250.141376732399,-17728.966393426403,-20765.929977279182,-24022.877832284463,-27323.548300996626,-6628.3202447081594,64686.602183440613,-1170.0781287099344,-31966.861930412917,-24690.238162239788,-5753.0476950835919,-7037.9213349896381,-7846.0170746620379,-8705.5458787193056,-10735.739808462884,-11146.525700627779,-5957.2603980175336,-11297.196916379571,-12774.683279134377,-11649.956424993999,-17120.576183712379,-20151.232163149103,-22389.161350630238,-25461.833145725006,-27531.903744199612,-30003.192000728013,-33396.053833647908,-36411.473955644513,-40290.675390986267,-43428.404047789023,-9307.1410896152429,2.6950302686030551E-13,2.6880674675451454E-13,2.6950302686030551E-13,2.6950302686030551E-13,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0]
["Recent awards and other",9,"Interest income",null,null,null,null,null,null,-11588.330816776788,-25060.265972409223,-28417.307104154592,-29110.063287290752,-28749.609359593764,-28640.065136025871,-27842.013668562373,-27623.101576519559,-27226.472651974767,-26969.002989290013,-26384.605641614828,-31190.200336700829,-35127.40533456202,-33330.022232558062,-31335.28314099164,-29019.114171642334,-26322.269950547889,-24542.520998851622,-28560.417310918321,-30722.954656676186,-27447.495372708679,-23958.275889456745,-22954.625062511259,-22546.811347600753,-22077.147122557915,-21565.065839637227,-21004.532569550895,-20304.827065841389,-19764.416977612207,-19422.565298507594,-18805.931669776186,-18160.322994402981,-17429.289878731077,-16456.143889925104,-15333.851445895252,-14080.613339552239,-12674.419309701758,-11127.813666044776,-9439.8729011194027,-7574.0415111940292,-5534.4752798507461,-3214.7434701495204,-664.37441697761187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-11588.330816776788,-25060.265972409223,-28417.307104154592,-29110.063287290752,-28749.609359593764,-28640.065136025871,-27842.013668562373,-27623.101576519559,-27226.472651974767,-26969.002989290013,-26384.605641614828,-31190.200336700829,-35127.40533456202,-33330.022232558062,-31335.28314099164,-29019.114171642334,-26322.269950547889,-24542.520998851622,-28560.417310918321,-30722.954656676186,-27447.495372708679,-23958.275889456745,-22954.625062511259,-22546.811347600753,-22077.147122557915,-21565.065839637227,-21004.532569550895,-20304.827065841389,-19764.416977612207,-19422.565298507594,-18805.931669776186,-18160.322994402981,-17429.289878731077,-16456.143889925104,-15333.851445895252,-14080.613339552239,-12674.419309701758,-11127.813666044776,-9439.8729011194027,-7574.0415111940292,-5534.4752798507461,-3214.7434701495204,-664.37441697761187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",9,"Interest income",null,null,null,null,null,null,null,-11588.33517138398,-25060.265972409223,-28423.258795454083,-29129.147224199467,-28780.681002888716,-28670.538486735364,-27877.174630955935,-27666.142470166022,-27240.105429593928,-26980.356067830853,-26384.605722959659,-31190.200434004193,-35066.539888870793,-33167.814864492131,-31043.809138086632,-28564.691719132046,-25667.521992751197,-24542.521229550661,-28502.423679794385,-30408.103584174518,-26818.182071042858,-23510.800761748349,-22954.625468081354,-22546.811803109733,-22077.147632062657,-21565.066411352527,-21004.533211167553,-20304.827389472077,-19764.416977612207,-19422.565298507594,-18805.931669776186,-18160.322994402981,-17429.289878731077,-16456.143889925104,-15333.851445895252,-14080.613339552239,-12674.419309701758,-11127.813666044776,-9439.8729011194027,-7574.0415111940292,-5534.4752798507461,-3214.7434701495204,-664.37441697761187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",9,"Interest income",null,null,null,null,null,null,null,-11588.326462169596,-25060.265972409223,-28411.40875483548,-29091.178455258087,-28719.145252043254,-28610.229365434192,-27808.070097963111,-27579.940011597158,-27202.207167130644,-26957.88026207123,-26384.605722959659,-31190.200434004193,-35186.582531010303,-33486.720451345362,-31616.1089928976,-29455.475409058326,-26949.574868041633,-24647.835569933141,-28613.304430072345,-31013.751139653636,-28032.208694447691,-24671.255577946318,-22954.625468081354,-22546.811803109733,-22077.147632062657,-21565.066411352527,-21004.533211167553,-20304.827389472077,-19764.416977612207,-19422.565298507594,-18805.931669776186,-18160.322994402981,-17429.289878731077,-16456.143889925104,-15333.851445895252,-14080.613339552239,-12674.419309701758,-11127.813666044776,-9439.8729011194027,-7574.0415111940292,-5534.4752798507461,-3214.7434701495204,-664.37441697761187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recent awards and other",null,"Free Cash Flow To Equity",null,null,null,null,null,null,-17433.231816892519,7563.1772270209476,-41431.115542064901,-61730.348117094181,-57064.83368875234,-25426.28413032258,-21742.720680983446,-56994.478617340661,21994.460501266436,16149.140580467843,32296.022234284792,119861.06729831634,27226.072225836033,26519.101319130707,26632.711839182826,24695.463312620199,48029.98667442338,66846.605533929076,130026.66742084637,67622.527328349723,47937.643075083528,72310.27324184592,89118.300896084664,94985.541952244515,98565.342326274986,107065.77470198928,107160.18200859998,113444.21137272345,112041.71473354727,123658.0050165373,118262.2211970932,127996.54214928279,82953.059199917741,16590.547892342842,16217.782407388171,16582.704003392348,16281.655618660627,16540.67138865275,16268.881087163803,16013.402269597858,16100.649673408414,15489.211287719556,40766.795641828845,59322.072061179279,62687.262998278122,63872.039448684292,65194.80692118725,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110685,-3.0005180429834024E-12,-3.0005180429834024E-12,-4.1977441465307881E-5,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-17433.231816892519,7563.1772270209476,-41431.115542064901,-61730.348117094181,-57064.83368875234,-25426.28413032258,-21742.720680983446,-56994.478617340661,21994.460501266436,16149.140580467843,32296.022234284792,119861.06729831634,27226.072225836033,26519.101319130707,26632.711839182826,24695.463312620199,48029.98667442338,66846.605533929076,130026.66742084637,67622.527328349723,47937.643075083528,72310.27324184592,89118.300896084664,94985.541952244515,98565.342326274986,107065.77470198928,107160.18200859998,113444.21137272345,112041.71473354727,123658.0050165373,118262.2211970932,127996.54214928279,82953.059199917741,16590.547892342842,16217.782407388171,16582.704003392348,16281.655618660627,16540.67138865275,16268.881087163803,16013.402269597858,16100.649673408414,15489.211287719556,40766.795641828845,59322.072061179279,62687.262998278122,63872.039448684292,65194.80692118725,67657.986020545068,70294.323062457654,72112.488577678931,74405.442132110576,75751.592850315865,72970.234386626966,79795.850019347316,84341.893230163812,86384.733606446447,86892.102124006458,11763.325652110685,-3.0005180429834024E-12,-3.0005180429834024E-12,-4.1977441465307881E-5,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,"Recent awards and other",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-17326.348365696467,7867.0814802867681,-41506.625723228004,-61344.200169413627,-57158.023644567933,-25783.952980023802,-21147.449450408891,-56406.789087125355,23124.298732952895,16003.763612982966,33354.954011210531,121173.31835616296,28418.345383045744,27848.067344907286,28088.227815953411,26252.324471636872,58961.851096929648,71879.417331841687,133690.64590401022,71738.558260537669,52569.275614069978,88927.919200743243,98381.982379869703,105667.53591211545,109979.25996997555,119938.91476736967,120727.98940161677,128244.97528694905,127904.44778068163,142529.59631730954,137124.08644780164,148741.97568632383,132895.15159127372,22638.872067970737,22615.191268502083,23566.909877373357,23565.669080058331,24333.61638744612,24553.494391437671,24827.778505308837,25573.379773935201,25349.494204438801,49579.652436593809,70439.936963045329,75003.808878390919,76901.366958188635,78912.095547052508,82396.042564142612,86121.128392831495,88866.982949488869,92222.723325220024,94423.02764279081,91286.337770901126,100399.26280768838,106966.1254000343,110275.33371217994,111007.72749719126,22175.099020460326,-5483.3147759724052,175.66193097587433,-4.8710344581092033E-5,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,"Recent awards and other",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,-17613.528377241815,7381.1705026408017,-41444.208303671847,-61974.213489907394,-56924.556649181162,-25103.237011801699,-22350.66924331211,-57613.415418877448,20780.589232785856,16152.982708180054,31081.180875117087,118378.47862831183,25895.010029869103,25010.533282362179,25015.808098244423,22937.482550124147,39233.555533502411,59744.926801263355,126257.38181461982,63334.588418477964,43197.495742400919,56132.370106663642,80265.329875297844,84590.406867055804,87578.694082821821,94815.683299050754,94257.282814470149,99498.841817836641,97069.284191962244,106086.02923819423,100714.81908204516,108751.32689444785,50737.747674779988,10373.227618641678,9690.0020065065219,9510.0798458638365,8897.8546752191451,8749.6012801700726,7995.5651624056827,7318.1698881878347,6836.9969384864535,5902.4426322249656,32006.311479964308,48555.097394021301,50910.001456804683,51511.764154830737,52205.617376509719,53826.217726925359,55530.063517555391,56558.941977183713,57998.508576907567,58601.725031577582,56045.312845314969,60992.1594483511,63970.278271763949,65009.398120942526,65248.049755960645,11263.991009794663,-3992.7455899419529,127.33508439631444,-3.5485076422778875E-5,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0]
["Recent awards and other",10,"Distributions to Shareholders",null,null,null,null,null,null,-1138.612679375,-33150.820735537302,1092.6337456477036,-2630.668460481852,-4676.1342130066514,-5255.5964933054274,-16898.330948703318,-14379.093260061954,-10155.932915353256,-40090.713196080367,-32215.794190801724,-118114.86310963935,-26618.547724999236,-26260.193205157855,-26594.319257435312,4744.3188747401,-76376.054720363754,-65201.084695018748,-131147.2770980419,-65916.071267453182,-47096.593286991934,-71676.166881079698,-88206.360463222052,-94148.353997827217,-97888.983930820788,-111747.82573633456,-107806.50160343303,-113029.68808856548,-111519.92022349732,-119558.28314226947,-123187.68569416193,-125477.76619177454,-81559.772520911589,-16039.020855754847,-15641.427288021579,-15636.829534002116,-16274.471252089179,-15621.665929179375,-15659.593909869685,-15445.285589837855,-15223.116076198425,-15142.217541094304,-63502.852253168232,-59322.072061179293,-62687.262998278115,-63872.039448684329,-65194.806921187293,-67657.986020545068,-70294.32306245761,-72112.48857767896,-74405.442132110576,-75751.59285031585,-72970.234386626951,-79795.850019347228,-84341.89323016374,-86384.733606446433,-86892.102124006458,-11613.225741523289,0,-150.09991058740061,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,-1138.612679375,-33150.820735537302,1092.6337456477036,-2630.668460481852,-4676.1342130066514,-5255.5964933054274,-16898.330948703318,-14379.093260061954,-10155.932915353256,-40090.713196080367,-32215.794190801724,-118114.86310963935,-26618.547724999236,-26260.193205157855,-26594.319257435312,4744.3188747401,-76376.054720363754,-65201.084695018748,-131147.2770980419,-65916.071267453182,-47096.593286991934,-71676.166881079698,-88206.360463222052,-94148.353997827217,-97888.983930820788,-111747.82573633456,-107806.50160343303,-113029.68808856548,-111519.92022349732,-119558.28314226947,-123187.68569416193,{"$f":"-116336.52639074-9141.23980103455","v":-125477.76619177454},{"$f":"-78763.7333553085-2796.03916560309","v":-81559.772520911589},-16039.020855754847,-15641.427288021579,-15636.829534002116,-16274.471252089179,-15621.665929179375,-15659.593909869685,-15445.285589837855,-15223.116076198425,-15142.217541094304,-63502.852253168232,-59322.072061179293,-62687.262998278115,-63872.039448684329,-65194.806921187293,-67657.986020545068,-70294.32306245761,-72112.48857767896,-74405.442132110576,-75751.59285031585,-72970.234386626951,-79795.850019347228,-84341.89323016374,-86384.733606446433,-86892.102124006458,{"$f":"-16341.2122651792+4727.98652365591","v":-11613.225741523289},0,-150.09991058740061,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-809.63396811928169,-34527.069492461123,1107.8669047396397,-2910.0848629298303,-4832.7606807237717,-5365.9579859739679,-16784.838920144954,-14372.153851697132,-10510.85566114906,-40842.594912705244,-33232.26273434933,-119313.31157880634,-27734.569888144433,-27522.487845868964,-27994.655369720822,2691.2027150522335,-86621.508866851233,-70042.855615186461,-134821.10323252738,-69822.082636636391,-51580.754111575356,-88182.812334168702,-97287.875448265651,-104627.02166857416,-109141.66436171647,-125048.82945419103,-121416.55121395995,-127703.69361896686,-127246.52521072199,-137737.99693488338,-142700.05427386347,{"$f":"-136680.803036174-9083.74193537219","v":-145764.54497154619},{"$f":"-128352.38729607-2844.1889867718","v":-131196.57628284179},-21901.309161002198,-21842.546133590331,-22356.344098001304,-23456.699890893608,-23127.870625251406,-23728.890809242868,-24011.097791192737,-24400.939834004788,-24805.442114983805,-76911.602116514448,-70439.936963045358,-75003.808878390948,-76901.366958188592,-78912.095547052581,-82396.042564142597,-86121.128392831466,-88866.982949488869,-92222.72332521998,-94423.027642790737,-91286.337770901082,-100399.26280768827,-106966.12540003422,-110275.33371217991,-111007.7274971913,-16691.784244487906,0,-175.6619309758766,0,0,0,0,0,0,0,null,null,null,"Recent awards and other",10,"Distributions to Shareholders",null,null,null,null,null,null,null,-1414.2995381192818,-32055.188389779083,1171.3870054704903,-2488.3186681252,-4534.3122628225346,-5266.5654021042219,-16765.98087648103,-14280.508138435842,-9704.9018210887443,-40122.865502786037,-31046.945474356005,-116743.37424240919,-25346.53470441993,-24821.227405857229,-25021.062640770619,6983.4650085057947,-68237.236191780481,-58279.592994296669,-127358.91538434665,-61832.049377348798,-42474.045813429795,-55599.943369194123,-79503.87444027749,-83926.6727770992,-87045.913650648406,-99089.138399230898,-94869.438912876838,-99180.062073516747,-96670.968463458557,-102583.84446650142,-105068.29313744616,{"$f":"-97504.8035803899-9115.78347589282","v":-106620.58705628272},{"$f":"-46775.6070243939-2826.95559735209","v":-49602.562621745994},-9962.7705131614057,-9266.561392736583,-8783.2524976813766,-8970.036103530565,-8045.1657213190565,-7567.004477375267,-6928.7629192509867,-6185.8870316918265,-5697.766962942278,-50946.99940259962,-48555.097394021337,-50910.001456804712,-51511.764154830722,-52205.617376509756,-53826.217726925337,-55530.063517555391,-56558.941977183706,-57998.508576907545,-58601.725031577545,-56045.312845315013,-60992.159448350991,-63970.278271763906,-65009.398120942569,-65248.04975596071,-7271.2454198527257,0,-127.3350843963167,0,0,0,0,0,0,0]
["Recent awards and other",11,"Equity",null,null,null,null,null,null,19579.905560106723,14544.464200267847,40783.300401928216,63916.197972040696,61740.967908484476,30650.50598483943,52436.467029633335,77835.826845238218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,19579.905560106723,14544.464200267847,40783.300401928216,63916.197972040696,61740.967908484476,30650.50598483943,52436.467029633335,77835.826845238218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-9141.23980103455*0","v":0},{"$f":"-2796.03916560309*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"4727.98652365591*0","v":0},0,0,4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,"Recent awards and other",11,"Equity",null,null,null,null,null,null,null,19581.020490805819,14547.624790447127,40839.333836210943,63819.333016229983,61990.784325368564,31149.910966052517,51513.856024446854,78312.956548029601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-9083.74193537219*0","v":0},{"$f":"-2844.1889867718*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"5483.3147759724*0","v":0},0,4.8710341579877711E-5,0,0,0,0,0,0,null,null,null,"Recent awards and other",11,"Equity",null,null,null,null,null,null,null,19578.779897772372,14541.373510333808,40727.548233203051,64007.805223027826,61458.868912008904,30194.386707689802,53316.095286919808,78294.046521723649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-9115.78347589282*0","v":0},{"$f":"-2826.95559735209*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"3992.74558994195*0","v":0},0,3.5485073421564554E-5,0,0,0,0,0,0]
["Recent awards and other",null,"Net Cash Flow",null,null,null,null,null,null,1008.0610638392027,-11043.179308248507,444.81860551102,-444.81860553533625,6.7254804889671504E-6,-31.374638788576704,13795.415399946571,6462.2549678356008,11838.52758591318,-23941.572615612524,80.228043483068177,1746.2041886769875,607.52450083679651,258.90811397285142,38.392581747513759,29439.782187360299,-28346.068045940374,1645.5208389103282,-1120.6096771955345,1706.4560608965403,841.04978809159365,634.10636076622177,911.94043286261149,837.1879544172989,676.35839545419731,-4682.051034345277,-646.319594833054,414.52328415797092,521.79451004994917,4099.7218742678233,-4925.4644970687368,2518.7759575085383,1393.2866790061785,551.5270365879951,576.35511936659168,945.87446939023175,7.1843665714477538,919.00545947337559,609.28717729411801,568.11667976000354,877.53359720998924,346.99374662525224,-22736.056611339387,-1.4551915228366852E-11,7.2759576141834259E-12,-3.637978807091713E-11,-4.3655745685100555E-11,0,4.3655745685100555E-11,-2.9103830456733704E-11,0,1.4551915228366852E-11,1.4551915228366852E-11,8.7311491370201111E-11,7.2759576141834259E-11,1.4551915228366852E-11,0,150.09991058739524,-3.0005180429834024E-12,-150.09991058740363,-3.0012143215508297E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,1008.0610638392027,-11043.179308248507,444.81860551102,-444.81860553533625,6.7254804889671504E-6,-31.374638788576704,13795.415399946571,6462.2549678356008,11838.52758591318,-23941.572615612524,80.228043483068177,1746.2041886769875,607.52450083679651,258.90811397285142,38.392581747513759,29439.782187360299,-28346.068045940374,1645.5208389103282,-1120.6096771955345,1706.4560608965403,841.04978809159365,634.10636076622177,911.94043286261149,837.1879544172989,676.35839545419731,-4682.051034345277,-646.319594833054,414.52328415797092,521.79451004994917,4099.7218742678233,-4925.4644970687368,2518.7759575085383,1393.2866790061785,551.5270365879951,576.35511936659168,945.87446939023175,7.1843665714477538,919.00545947337559,609.28717729411801,568.11667976000354,877.53359720998924,346.99374662525224,-22736.056611339387,-1.4551915228366852E-11,7.2759576141834259E-12,-3.637978807091713E-11,-4.3655745685100555E-11,0,4.3655745685100555E-11,-2.9103830456733704E-11,0,1.4551915228366852E-11,1.4551915228366852E-11,8.7311491370201111E-11,7.2759576141834259E-11,1.4551915228366852E-11,0,150.09991058739524,-3.0005180429834024E-12,-150.09991058740363,-3.0012143215508297E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,"Recent awards and other",null,"Net Cash Flow",null,null,null,null,null,null,null,1445.038156990071,-12112.363221727228,440.5750177225782,-434.95201611347147,7.6855940278619528E-8,5.4747943067923188E-8,13581.567653893013,7534.0136092071189,12613.443071803835,-24838.831299722278,122.69127686120191,1860.0067773566116,683.77549490131059,325.57949903832196,93.572446232588845,28943.527186689105,-27659.657769921585,1836.5617166552256,-1130.4573285171646,1916.4756239012786,988.52150249462284,745.10686657454062,1094.1069316040521,1040.5142435412854,837.59560825908557,-5109.9146868213575,-688.56181234317773,541.28166798218444,657.92256995964271,4791.5993824261532,-5575.9678260618239,2977.4307147776253,1698.575308431577,737.5629069685383,772.64513491175239,1210.5657793720529,108.9691891647235,1205.7457621947142,824.60358219480258,816.68071411610072,1172.4399399304129,544.05208945499544,-27331.949679920639,-2.9103830456733704E-11,-2.9103830456733704E-11,4.3655745685100555E-11,-7.2759576141834259E-11,1.4551915228366852E-11,2.9103830456733704E-11,0,4.3655745685100555E-11,7.2759576141834259E-11,4.3655745685100555E-11,1.1641532182693481E-10,8.7311491370201111E-11,2.9103830456733704E-11,-4.3655745685100555E-11,2.1827872842550278E-11,0,-2.2737367544323206E-12,-3.0012143215508297E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0,null,null,null,"Recent awards and other",null,"Net Cash Flow",null,null,null,null,null,null,null,550.95198241127582,-10132.644376804474,454.72693500169407,-454.72693500476453,5.2095856517553329E-9,-175.41570621611754,14199.445167126672,6400.1229644103587,11075.687411697112,-23969.882794605983,34.23540076108111,1635.1043859026395,548.4753254491734,189.30587650494999,-5.254542526196019,29920.947558629941,-29003.68065827807,1465.3338069666861,-1101.533569726831,1502.5390411291664,723.44992897112388,532.42673746951914,761.45543502035434,663.73408995660429,532.78043217341474,-4273.4551001801447,-612.15609840668913,318.77974431989423,398.31572850368684,3502.1847716928023,-4353.4740554010059,2130.7398381651637,1135.1850530340139,410.45710548027273,423.44061376993886,726.8273481824599,-72.18142831141995,704.43555885101614,428.5606850304157,389.40696893684799,651.10990679462702,204.67566928268752,-18940.687922635312,-3.637978807091713E-11,-2.9103830456733704E-11,1.4551915228366852E-11,-3.637978807091713E-11,2.1827872842550278E-11,0,7.2759576141834259E-12,2.1827872842550278E-11,3.637978807091713E-11,-4.3655745685100555E-11,1.0913936421275139E-10,4.3655745685100555E-11,-4.3655745685100555E-11,-6.5483618527650833E-11,-1.2732925824820995E-11,0,-2.2595258997171186E-12,-3.0012143215508297E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0005180429834024E-12,-3.0012143230891934E-12,-3.0005180429834024E-12,0]
["Recent awards and other",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A243,$E$3:$E$14,$G$3:$G$14,0),CJ243,FL243,IN243)*_xlfn.XLOOKUP($A243,$E$3:$E$14,$F$3:$F$14,0)","v":10882.827231890442},11602.858658229579,559.67934998107194,1004.4979554920919,559.67934995675569,559.67935668223618,528.30471789365947,14323.72011784023,20785.975085675833,32624.502671589013,8682.9300559764888,8763.158099459557,10509.362288136545,11116.886788973341,11375.794902946192,11414.187484693706,40853.969672054009,12507.901626113635,14153.422465023963,13032.812787828429,14739.268848724969,15580.318636816563,16214.424997582784,17126.365430445396,17963.553384862695,18639.911780316892,13957.860745971615,13311.541151138561,13726.064435296532,14247.858945346481,18347.580819614304,13422.116322545568,15940.892280054106,17334.178959060286,17885.705995648281,18462.061115014872,19407.935584405102,19415.11995097655,20334.125410449924,20943.412587744042,21511.529267504047,22389.062864714037,22736.056611339289,-9.822542779147625E-11,-1.127773430198431E-10,-1.0550138540565968E-10,-1.4188117347657681E-10,-1.8553691916167736E-10,-1.8553691916167736E-10,-1.4188117347657681E-10,-1.7098500393331051E-10,-1.7098500393331051E-10,-1.5643308870494366E-10,-1.4188117347657681E-10,-5.4569682106375694E-11,1.8189894035458565E-11,3.2741809263825417E-11,3.2741809263825417E-11,150.09991058742798,150.09991058742497,2.134470378223341E-11,1.834348946068258E-11,1.5342971417699179E-11,1.2342453374715776E-11,9.3419353317323731E-12,6.3407210086431798E-12,3.3402029656597774E-12,3.3402029656597774E-12,null,null,null,12,"Cash EoP",null,null,null,null,null,null,10882.827231890442,11602.858658229579,559.67934998107194,1004.4979554920919,559.67934995675569,559.67935668223618,528.30471789365947,14323.72011784023,20785.975085675833,32624.502671589013,8682.9300559764888,8763.158099459557,10509.362288136545,11116.886788973341,11375.794902946192,11414.187484693706,40853.969672054009,12507.901626113635,14153.422465023963,13032.812787828429,14739.268848724969,15580.318636816563,16214.424997582784,17126.365430445396,17963.553384862695,18639.911780316892,13957.860745971615,13311.541151138561,13726.064435296532,14247.858945346481,18347.580819614304,13422.116322545568,15940.892280054106,17334.178959060286,17885.705995648281,18462.061115014872,19407.935584405102,19415.11995097655,20334.125410449924,20943.412587744042,21511.529267504047,22389.062864714037,22736.056611339289,-9.822542779147625E-11,-1.127773430198431E-10,-1.0550138540565968E-10,-1.4188117347657681E-10,-1.8553691916167736E-10,-1.8553691916167736E-10,-1.4188117347657681E-10,-1.7098500393331051E-10,-1.7098500393331051E-10,-1.5643308870494366E-10,-1.4188117347657681E-10,-5.4569682106375694E-11,1.8189894035458565E-11,3.2741809263825417E-11,3.2741809263825417E-11,150.09991058742798,150.09991058742497,2.134470378223341E-11,1.834348946068258E-11,1.5342971417699179E-11,1.2342453374715776E-11,9.3419353317323731E-12,6.3407210086431798E-12,3.3402029656597774E-12,3.3402029656597774E-12,null,null,null,"Recent awards and other",12,"Cash EoP",null,null,null,null,null,null,10882.827231890442,12164.946372395752,52.583150668524468,493.15816839110266,58.20615227763119,58.206152354487131,58.206152409235074,13639.773806302248,21173.787415509367,33787.230487313202,8948.3991875909232,9071.0904644521252,10931.097241808737,11614.872736710047,11940.452235748369,12034.024681980958,40977.551868670067,13317.894098748482,15154.455815403708,14023.998486886543,15940.474110787822,16928.995613282445,17674.102479856985,18768.209411461037,19808.723655002323,20646.319263261408,15536.404576440051,14847.842764096873,15389.124432079057,16047.0470020387,20838.646384464853,15262.678558403029,18240.109273180657,19938.684581612233,20676.247488580771,21448.892623492524,22659.458402864577,22768.4275920293,23974.173354224014,24798.776936418817,25615.457650534918,26787.897590465331,27331.949679920326,-3.1286617740988731E-10,-3.4197000786662102E-10,-3.7107383832335472E-10,-3.2741809263825417E-10,-4.0017766878008842E-10,-3.8562575355172157E-10,-3.5652192309498787E-10,-3.5652192309498787E-10,-3.1286617740988731E-10,-2.4010660126805305E-10,-1.964508555829525E-10,-8.0035533756017685E-11,7.2759576141834259E-12,3.637978807091713E-11,-7.2759576141834259E-12,1.4551915228366852E-11,1.4551915228366852E-11,1.2278178473934531E-11,9.2769641523837015E-12,6.2764461094002987E-12,3.2759280664168963E-12,2.7541002343349395E-13,-2.7258042996556994E-12,-5.7263223426391014E-12,-5.7263223426391014E-12,null,null,null,"Recent awards and other",12,"Cash EoP",null,null,null,null,null,null,10882.827231890442,11031.203698877489,898.55932207301521,1353.2862570747093,898.55932206994476,898.55932207515434,723.1436158590368,14922.588782985709,21322.711747396068,32398.39915909318,8428.5163644871973,8462.7517652482784,10097.856151150918,10646.331476600091,10835.637353105041,10830.382810578845,40751.330369208787,11747.649710930717,13212.983517897403,12111.449948170572,13613.988989299738,14337.438918270862,14869.865655740381,15631.321090760735,16295.05518071734,16827.835612890754,12554.38051271061,11942.224414303921,12261.004158623815,12659.319887127502,16161.504658820304,11808.030603419298,13938.770441584462,15073.955494618476,15484.412600098749,15907.853213868688,16634.680562051148,16562.49913373973,17266.934692590745,17695.495377621162,18084.90234655801,18736.012253352637,18940.687922635327,0,-3.637978807091713E-11,-6.5483618527650833E-11,-5.0931703299283981E-11,-8.7311491370201111E-11,-6.5483618527650833E-11,-6.5483618527650833E-11,-5.8207660913467407E-11,-3.637978807091713E-11,0,-4.3655745685100555E-11,6.5483618527650833E-11,1.0913936421275139E-10,6.5483618527650833E-11,0,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.4992451724538114E-11,-1.7993666046088944E-11,-2.0994184089072345E-11,-2.3994702132055746E-11,-2.6995220175039147E-11,-2.9996434498128342E-11,-3.2996952541111747E-11,-3.2996952541111747E-11]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-288.02963750006501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-162.919016484747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste",-402.57551542420998]
[]
[]
[null,null,"USA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USA"]
[]
[null,null,"Cash Flow USA - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow USA - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow USA - [000' EUR]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow USA - [000' EUR]"]
[null,null,"Year",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"+AY251+1","v":2066},{"$f":"+AZ251+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Year",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
["USA",null,"Income",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CK252,FM252,IO252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":8193.3128147214356},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CL252,FN252,IP252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":9166.9340531196103},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CM252,FO252,IQ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":10004.559461912677},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CN252,FP252,IR252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":10926.572558730873},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CO252,FQ252,IS252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":11899.143772904097},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CP252,FR252,IT252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":8404.7767515941032},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CQ252,FS252,IU252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":9663.3679061601597},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CR252,FT252,IV252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":10932.279510668741},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CS252,FU252,IW252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":12095.661852224559},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CT252,FV252,IX252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":13293.872872431975},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CU252,FW252,IY252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":13856.237407433107},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CV252,FX252,IZ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":14190.957537780883},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CW252,FY252,JA252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":14522.77778727361},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CX252,FZ252,JB252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":14963.290554911895},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CY252,GA252,JC252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":15400.888384645183},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),CZ252,GB252,JD252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":15703.265338228346},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DA252,GC252,JE252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16103.49725481765},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DB252,GD252,JF252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16463.316546968912},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DC252,GE252,JG252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16721.530761202637},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DD252,GF252,JH252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16932.16154908438},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DE252,GG252,JI252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17047.284329175567},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DF252,GH252,JJ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17227.923391026365},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DG252,GI252,JK252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17370.537393699833},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DH252,GJ252,JL252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17530.430033723544},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DI252,GK252,JM252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17645.351978157214},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DJ252,GL252,JN252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17691.98602597736},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DK252,GM252,JO252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17496.027932756348},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DL252,GN252,JP252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17546.910711400222},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DM252,GO252,JQ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17388.274553944462},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DN252,GP252,JR252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17126.217236728138},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DO252,GQ252,JS252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16984.96302653251},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DP252,GR252,JT252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16889.032225402225},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DQ252,GS252,JU252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16800.363557654855},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DR252,GT252,JV252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16696.909603515243},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DS252,GU252,JW252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16616.127886183651},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DT252,GV252,JX252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16714.04672672883},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DU252,GW252,JY252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":16838.998862366083},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DV252,GX252,JZ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17009.041350271655},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DW252,GY252,KA252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17133.96461750408},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DX252,GZ252,KB252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17243.836428251179},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DY252,HA252,KC252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17237.59794926217},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),DZ252,HB252,KD252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17180.227419864452},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EA252,HC252,KE252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17172.673082038775},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EB252,HD252,KF252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17228.729784679432},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EC252,HE252,KG252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17345.162591032957},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),ED252,HF252,KH252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17451.054105724437},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EE252,HG252,KI252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":17762.635270503113},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EF252,HH252,KJ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EG252,HI252,KK252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EH252,HJ252,KL252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EI252,HK252,KM252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EJ252,HL252,KN252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EK252,HM252,KO252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EL252,HN252,KP252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EM252,HO252,KQ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EN252,HP252,KR252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EO252,HQ252,KS252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EP252,HR252,KT252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EQ252,HS252,KU252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),ER252,HT252,KV252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),ES252,HU252,KW252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),ET252,HV252,KX252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EU252,HW252,KY252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EV252,HX252,KZ252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EW252,HY252,LA252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EX252,HZ252,LB252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A252,$E$3:$E$14,$G$3:$G$14,0),EY252,IA252,LC252)*_xlfn.XLOOKUP($A252,$E$3:$E$14,$F$3:$F$14,0)","v":0},null,null,null,null,"Income",null,null,null,null,null,null,null,8193.3128147214356,9166.9340531196103,10004.559461912677,10926.572558730873,11899.143772904097,8404.7767515941032,9663.3679061601597,10932.279510668741,12095.661852224559,13293.872872431975,13856.237407433107,14190.957537780883,14522.77778727361,14963.290554911895,15400.888384645183,15703.265338228346,16103.49725481765,16463.316546968912,16721.530761202637,16932.16154908438,17047.284329175567,17227.923391026365,17370.537393699833,17530.430033723544,17645.351978157214,17691.98602597736,17496.027932756348,17546.910711400222,17388.274553944462,17126.217236728138,16984.96302653251,16889.032225402225,16800.363557654855,16696.909603515243,16616.127886183651,16714.04672672883,16838.998862366083,17009.041350271655,17133.96461750408,17243.836428251179,17237.59794926217,17180.227419864452,17172.673082038775,17228.729784679432,17345.162591032957,17451.054105724437,17762.635270503113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Income",null,null,null,null,null,null,null,5876.6047909621739,6375.4399911472201,6816.7668318631522,7315.7045977201869,7841.8092601515873,8481.6715610144656,9802.5721857998378,11141.13852714333,12375.610169798201,13653.881461380239,14264.688545403927,14638.166252241945,15011.800882612584,15505.62088861673,16000.074060845582,16351.925701970667,16814.16209870897,17236.03538826108,17555.907308566981,17840.751517228637,18036.645823800118,18302.532995866324,18519.71715727312,18752.068655408457,18936.202215706766,19052.809094653596,18914.824325329631,19059.18770271297,18958.111277249602,18738.341687897901,18633.298182811599,18572.488961235238,18520.62516914546,18456.022748598873,18418.337347384924,18588.13778258513,18795.207315652784,19056.232758905775,19260.910972061436,19450.214100499597,19500.411036527374,19491.354746978952,19541.361851197078,19669.111832932824,19870.573770711329,20060.842244204188,20392.637822641613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Income",null,null,null,null,null,null,null,5861.5143918695703,6336.3974396975509,6759.4535169441497,7236.4052048843741,7737.6870834971105,8329.8679411166868,9528.6694576884147,10731.116105836745,11827.058235367009,12949.752770520976,13466.872654827888,13765.824142748299,14059.319564893673,14451.147350450516,14837.147752357623,15095.128692000299,15439.890776804412,15740.633482557918,15939.613753870819,16084.663455376587,16134.784592886808,16248.249591193495,16329.104620416087,16428.181786227611,16485.735342257263,16475.317159631541,16234.571331766971,16210.535250371731,16008.564116160271,15717.072896516182,15550.886317742579,15431.029433125483,15317.505133597298,15188.245275489728,15078.606966407984,15123.830529239947,15188.506240804098,15291.530714226736,15359.126782689127,15412.769727762119,15369.795744668836,15283.137542124372,15239.213056081267,15248.073990267751,15307.150372843005,15357.011897504006,15499.753132048674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",1,"Income with mitigated demand risk",null,null,null,null,null,null,8193.3128147214356,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A253,$E$3:$E$14,$G$3:$G$14,0),CL253,FN253,IP253)*_xlfn.XLOOKUP($A253,$E$3:$E$14,$F$3:$F$14,0)","v":9166.9340531196103},10004.559461912677,10926.572558730873,11899.143772904097,8404.7767515941032,9663.3679061601597,10932.279510668741,12095.661852224559,13293.872872431975,13856.237407433107,14190.957537780883,14522.77778727361,14963.290554911895,15400.888384645183,15703.265338228346,16103.49725481765,16463.316546968912,16721.530761202637,16932.16154908438,17047.284329175567,17227.923391026365,17370.537393699833,17530.430033723544,17645.351978157214,17691.98602597736,17496.027932756348,17546.910711400222,17388.274553944462,17126.217236728138,16984.96302653251,16889.032225402225,16800.363557654855,16696.909603515243,16616.127886183651,16714.04672672883,16838.998862366083,17009.041350271655,17133.96461750408,17243.836428251179,17237.59794926217,17180.227419864452,17172.673082038775,17228.729784679432,17345.162591032957,17451.054105724437,17762.635270503113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,"Income with mitigated demand risk",null,null,null,null,null,null,null,8193.3128147214356,9166.9340531196103,10004.559461912677,10926.572558730873,11899.143772904097,8404.7767515941032,9663.3679061601597,10932.279510668741,12095.661852224559,13293.872872431975,13856.237407433107,14190.957537780883,14522.77778727361,14963.290554911895,15400.888384645183,15703.265338228346,16103.49725481765,16463.316546968912,16721.530761202637,16932.16154908438,17047.284329175567,17227.923391026365,17370.537393699833,17530.430033723544,17645.351978157214,17691.98602597736,17496.027932756348,17546.910711400222,17388.274553944462,17126.217236728138,16984.96302653251,16889.032225402225,16800.363557654855,16696.909603515243,16616.127886183651,16714.04672672883,16838.998862366083,17009.041350271655,17133.96461750408,17243.836428251179,17237.59794926217,17180.227419864452,17172.673082038775,17228.729784679432,17345.162591032957,17451.054105724437,17762.635270503113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,5876.6047909621739,6375.4399911472201,6816.7668318631522,7315.7045977201869,7841.8092601515873,8481.6715610144656,9802.5721857998378,11141.13852714333,12375.610169798201,13653.881461380239,14264.688545403927,14638.166252241945,15011.800882612584,15505.62088861673,16000.074060845582,16351.925701970667,16814.16209870897,17236.03538826108,17555.907308566981,17840.751517228637,18036.645823800118,18302.532995866324,18519.71715727312,18752.068655408457,18936.202215706766,19052.809094653596,18914.824325329631,19059.18770271297,18958.111277249602,18738.341687897901,18633.298182811599,18572.488961235238,18520.62516914546,18456.022748598873,18418.337347384924,18588.13778258513,18795.207315652784,19056.232758905775,19260.910972061436,19450.214100499597,19500.411036527374,19491.354746978952,19541.361851197078,19669.111832932824,19870.573770711329,20060.842244204188,20392.637822641613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",1,"Income with mitigated demand risk",null,null,null,null,null,null,null,5861.5143918695703,6336.3974396975509,6759.4535169441497,7236.4052048843741,7737.6870834971105,8329.8679411166868,9528.6694576884147,10731.116105836745,11827.058235367009,12949.752770520976,13466.872654827888,13765.824142748299,14059.319564893673,14451.147350450516,14837.147752357623,15095.128692000299,15439.890776804412,15740.633482557918,15939.613753870819,16084.663455376587,16134.784592886808,16248.249591193495,16329.104620416087,16428.181786227611,16485.735342257263,16475.317159631541,16234.571331766971,16210.535250371731,16008.564116160271,15717.072896516182,15550.886317742579,15431.029433125483,15317.505133597298,15188.245275489728,15078.606966407984,15123.830529239947,15188.506240804098,15291.530714226736,15359.126782689127,15412.769727762119,15369.795744668836,15283.137542124372,15239.213056081267,15248.073990267751,15307.150372843005,15357.011897504006,15499.753132048674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",2,"Income with low demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",2,"Income with low demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",3,"Income with demand risk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",3,"Income with demand risk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",4,"Operating Costs",null,null,null,null,null,null,-2214.8009332399529,-2280.4054089983474,-2319.9929444026297,-2389.5927327347108,-2461.2805147167551,-2535.1189301582599,-2611.1724980630102,-2689.5076730049027,-2770.1929031950526,-2853.298690290907,-2938.8976509996378,-3027.0645805296308,-3117.8765179455227,-3211.4128134838916,-3307.7551978884117,-3406.9878538250678,-3509.197489439824,-3614.4734141230238,-3722.9076165467172,-3834.5948450431219,-3949.6326903944191,-4068.1216711062557,-4190.1653212394485,-4315.8702808766357,-4445.3463893029393,-4578.7067809820328,-4716.0679844115002,-4857.5500239438497,-5003.2765246621711,-5153.3748204020412,-5307.976065014107,-5467.2153469645327,-5631.2318073734759,-5800.1687615946867,-5974.1738244425333,-6153.3990391758161,-6338.0010103510995,-6528.1410406616433,-6723.9852718814991,-6925.704830037952,-7133.4759749390969,-7347.4802541872796,-7567.9046618129059,-7794.9418016672998,-8028.790055717327,-8269.6537573888581,-8517.7433701105347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,"Operating Costs",null,null,null,null,null,null,null,-2214.8009332399529,-2280.4054089983474,-2319.9929444026297,-2389.5927327347108,-2461.2805147167551,-2535.1189301582599,-2611.1724980630102,-2689.5076730049027,-2770.1929031950526,-2853.298690290907,-2938.8976509996378,-3027.0645805296308,-3117.8765179455227,-3211.4128134838916,-3307.7551978884117,-3406.9878538250678,-3509.197489439824,-3614.4734141230238,-3722.9076165467172,-3834.5948450431219,-3949.6326903944191,-4068.1216711062557,-4190.1653212394485,-4315.8702808766357,-4445.3463893029393,-4578.7067809820328,-4716.0679844115002,-4857.5500239438497,-5003.2765246621711,-5153.3748204020412,-5307.976065014107,-5467.2153469645327,-5631.2318073734759,-5800.1687615946867,-5974.1738244425333,-6153.3990391758161,-6338.0010103510995,-6528.1410406616433,-6723.9852718814991,-6925.704830037952,-7133.4759749390969,-7347.4802541872796,-7567.9046618129059,-7794.9418016672998,-8028.790055717327,-8269.6537573888581,-8517.7433701105347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",4,"Operating Costs",null,null,null,null,null,null,null,-2246.9057807755739,-2324.5680054907793,-2376.963333444151,-2460.1570501146971,-2546.2625468687115,-2635.3817360091175,-2727.6200967694367,-2823.086800156369,-2921.8948381618416,-3024.1611574975068,-3130.0067980099202,-3239.5570359402682,-3352.9415321981783,-3470.2944858251162,-3591.754792828996,-3717.4662105780103,-3847.5775279482414,-3982.2427414264316,-4121.6212373763556,-4265.8779806845296,-4415.1837100084895,-4569.7151398587876,-4729.6551697538453,-4895.19310069523,-5066.5248592195649,-5243.8532292922509,-5427.3880923174793,-5617.3466755485915,-5813.9538091927943,-6017.4421925145434,-6228.0526692525536,-6446.0345126763941,-6671.6457206200694,-6905.1533208417732,-7146.8336870712383,-7396.9728661187319,-7655.8669164328876,-7923.8222585080402,-8201.1560375558238,-8488.1964988702748,-8785.2833763307372,-9092.7682945023134,-9411.0151848098922,-9740.4007162782418,-10081.314741347984,-10434.160757295163,-10799.356383800499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",4,"Operating Costs",null,null,null,null,null,null,null,-2183.0204876826042,-2236.8963730089945,-2264.1340808416803,-2320.7374328627188,-2378.7558686842835,-2438.2247654013877,-2499.1803845364184,-2561.6598941498255,-2625.7013915035682,-2691.3439262911538,-2758.6275244484282,-2827.5932125596346,-2898.2830428736215,-2970.7401189454577,-3045.0086219190907,-3121.133837467064,-3199.1621834037373,-3279.1412379888257,-3361.1197689385413,-3445.1477631620005,-3531.2764572410442,-3619.5583686720665,-3710.047327888863,-3802.7985110860786,-3897.8684738632246,-3995.315185709801,-4095.1980653525407,-4197.5780169863492,-4302.5174674110021,-4410.0804040962712,-4520.3324141986704,-4633.34072455363,-4749.1742426674627,-4867.9035987341413,-4989.6011887024888,-5114.3412184200433,-5242.1997488805373,-5373.254742602544,-5507.5861111676004,-5645.2757639467827,-5786.4076580454448,-5931.0678494965723,-6079.3445457339794,-6231.3281593773199,-6387.1113633617451,-6546.7891474457801,-6710.4588761319146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",5,"Investment & Capex",null,null,null,null,null,null,-3978.1207270122618,-3498.1343283582082,-2332.0895522388059,-2332.0895522388059,-2332.0895522388059,-9142.4408921721442,-9236.9116781128341,-9065.4727053395527,-9104.2615392106982,-6406.8604279554147,-3207.975502360991,-3222.2853016768236,-3829.5704297140087,-4258.5579777389376,-3539.9526830120053,-3685.3949232584969,-4016.6811702693003,-3342.1341104882572,-3318.1216441356341,-3618.1116018930607,-3963.9231704205285,-3913.7689478905249,-3547.0146466893816,-3317.8636165789371,-3257.8284929069964,-3320.3540373789406,-4415.9393184446844,-3890.6590564922994,-2171.6097912456162,-1495.0307141023625,-777.53574556757815,-709.75680227424346,-731.15325927858146,-775.70225996554632,-1207.4303296049848,-1678.5691815163018,-1729.5989552533474,-1389.0382356050604,-1053.6647316206993,-669.67109245098948,-242.19547257577605,-230.10144273917211,-281.42295856341372,-313.65793622086881,-231.3071002981531,-160.5564775631581,-176.17178251181582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,"Investment & Capex",null,null,null,null,null,null,null,-3978.1207270122618,-3498.1343283582082,-2332.0895522388059,-2332.0895522388059,-2332.0895522388059,-9142.4408921721442,-9236.9116781128341,-9065.4727053395527,-9104.2615392106982,-6406.8604279554147,-3207.975502360991,-3222.2853016768236,-3829.5704297140087,-4258.5579777389376,-3539.9526830120053,-3685.3949232584969,-4016.6811702693003,-3342.1341104882572,-3318.1216441356341,-3618.1116018930607,-3963.9231704205285,-3913.7689478905249,-3547.0146466893816,-3317.8636165789371,-3257.8284929069964,-3320.3540373789406,-4415.9393184446844,-3890.6590564922994,-2171.6097912456162,-1495.0307141023625,-777.53574556757815,-709.75680227424346,-731.15325927858146,-775.70225996554632,-1207.4303296049848,-1678.5691815163018,-1729.5989552533474,-1389.0382356050604,-1053.6647316206993,-669.67109245098948,-242.19547257577605,-230.10144273917211,-281.42295856341372,-313.65793622086881,-231.3071002981531,-160.5564775631581,-176.17178251181582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",5,"Investment & Capex",null,null,null,null,null,null,null,-3992.6175740271851,-3514.599650186567,-2343.75,-2343.75,-2343.75,-9501.3151203122834,-9644.2749236641976,-9506.681044138506,-9593.0819825484887,-6773.1441666338333,-3410.6464746664119,-3441.6042040106386,-4110.1952052307279,-4589.5474485764153,-3831.3947138090498,-4010.2807716762682,-4387.8283119767621,-3667.7187407383326,-3659.3958915466242,-4007.8491176601124,-4411.6832957414381,-4374.094680085781,-3983.1683569451848,-3742.3416979597532,-3692.4425132068495,-3779.8600782413955,-5053.5775188319922,-4465.5719671770776,-2506.4740698134319,-1731.678083986063,-905.58032730586547,-830.45288337073066,-859.63025176237204,-916.03767186573407,-1433.6349126113216,-2000.6305146995576,-2070.8794045627706,-1669.7431496543454,-1273.2359523293337,-811.77438625668299,-295.29247533521396,-281.92086986990734,-346.47620990541799,-387.77937484779528,-287.1002746245245,-200.3512679451687,-108.44218162873206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",5,"Investment & Capex",null,null,null,null,null,null,null,-3963.6238799973357,-3481.6690065298508,-2320.4291044776119,-2320.4291044776119,-2320.4291044776119,-8796.5541346920782,-8846.2515865958776,-8644.3379451778092,-8640.0737345799989,-6060.2579969269864,-3017.3647798443217,-3017.0323493947226,-3568.315507399428,-3951.7818705104714,-3271.0663506028159,-3387.3776164966644,-3677.6511675461197,-3046.1844515037087,-3009.5517937154837,-3267.3851154942381,-3563.0181186175305,-3503.456468508442,-3160.2336790450649,-2943.2165286909817,-2876.2196825438232,-2918.7824560605695,-3861.8251801024135,-3392.6242185732522,-1883.2574777459722,-1292.0217184922064,-668.33791290348324,-607.33150524206781,-622.68679666683317,-657.78170227224291,-1018.4553045749473,-1410.6058512582747,-1447.0257921293646,-1157.6044775710143,-873.64237599421278,-553.55304322093536,-199.07533336964084,-188.23756728918946,-229.1388099942165,-254.35037658701879,-186.85227100475933,-129.02884343839949,-72.053636402881097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",6,"Into / Out Operating Reserve Accounts",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",null,"Operating Cash Flow",null,null,null,null,null,null,2000.3911544692214,3388.3943157630547,5352.4769652712421,6204.8902737573571,7105.7737059485371,-3272.7830707363009,-2184.7162700156841,-822.70086767571411,221.20740981880772,4033.7137541856537,7709.3642540724795,7941.6076555744294,7575.3308396140783,7493.3197636890654,8553.1805037447666,8610.8825611447828,8577.6185951085245,9506.7090223576306,9680.5015005202858,9479.4551021481966,9133.7284683606194,9246.0327720295845,9633.3574257710025,9896.6961362679704,9942.1770959472778,9792.9252076163866,8364.020629900162,8798.701630964073,10213.388238036674,10477.811702223735,10899.451215950825,10712.060076163449,10437.978491002799,10121.03858195501,9434.5237321361346,8882.0785060367125,8771.3988967616351,9091.8620740049519,9356.3146140018816,9648.4605057622375,9861.9265017472953,9602.6457229379994,9323.3454616624549,9120.1300467912624,9085.0654350174773,9020.8438707724217,9068.7201178807627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,2000.3911544692214,3388.3943157630547,5352.4769652712421,6204.8902737573571,7105.7737059485371,-3272.7830707363009,-2184.7162700156841,-822.70086767571411,221.20740981880772,4033.7137541856537,7709.3642540724795,7941.6076555744294,7575.3308396140783,7493.3197636890654,8553.1805037447666,8610.8825611447828,8577.6185951085245,9506.7090223576306,9680.5015005202858,9479.4551021481966,9133.7284683606194,9246.0327720295845,9633.3574257710025,9896.6961362679704,9942.1770959472778,9792.9252076163866,8364.020629900162,8798.701630964073,10213.388238036674,10477.811702223735,10899.451215950825,10712.060076163449,10437.978491002799,10121.03858195501,9434.5237321361346,8882.0785060367125,8771.3988967616351,9091.8620740049519,9356.3146140018816,9648.4605057622375,9861.9265017472953,9602.6457229379994,9323.3454616624549,9120.1300467912624,9085.0654350174773,9020.8438707724217,9068.7201178807627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Operating Cash Flow",null,null,null,null,null,null,null,-362.91856384058519,536.27233546987372,2096.0534984190017,2511.7975476054899,2951.7967132828762,-3655.0252953069357,-2569.3228346337964,-1188.6293171515445,-139.36665091212853,3856.5761372488987,7724.0352727275949,7957.0050122910379,7548.6641451836786,7445.7789542151986,8576.924554207535,8624.1787197163903,8578.7562587839675,9586.0739060963169,9774.8901796440005,9567.0244188839933,9209.7788180501921,9358.7231759217539,9806.8936305740899,10114.533856753475,10177.234843280352,10029.09578711995,8433.8587141801581,8976.2690599873022,10637.683398243376,10989.221411397295,11499.66518625318,11296.001565188115,10989.34919676302,10634.831755891366,9837.868747702365,9190.5344017668394,9068.4609946571254,9462.6673507433898,9786.5189821762779,10150.24321537264,10419.835184861422,10116.665582606731,9783.8704564817672,9540.9317418067858,9502.1587547388208,9426.3302189638562,9484.8392572123812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Operating Cash Flow",null,null,null,null,null,null,null,-285.12997581036961,617.83206015870564,2174.890331624857,2595.2386675440439,3038.5021103352146,-2904.9109589767795,-1816.7625134438813,-474.88173349088902,561.28310928344217,4198.1508473028352,7690.8803505351389,7921.1985807939409,7592.7210146206235,7528.625360994587,8521.0727798357166,8586.6172380365697,8563.0774258545534,9415.3077930653835,9568.9421912167945,9372.1305767203485,9040.4900170282326,9125.2347540129867,9458.82361348216,9682.1667464505499,9711.6471858502155,9561.2195178611692,8277.5480863120174,8620.3330148121313,9822.7891710032964,10014.970773927706,10362.215990640425,10190.357203329784,9945.6440942630034,9662.5599744833435,9070.5504731305482,8598.8834595616281,8499.2806997941952,8760.6714940531783,8977.8982955273132,9213.9409205944012,9384.312753253751,9163.8321253386093,8930.729700353073,8762.3954543034124,8733.186738476501,8681.1939066198265,8717.2406195138792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",7,"Taxes",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,"Taxes",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",7,"Taxes",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",7,"Taxes",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,2000.3911544692214,3388.3943157630547,5352.4769652712421,6204.8902737573571,7105.7737059485371,-3272.7830707363009,-2184.7162700156841,-822.70086767571411,221.20740981880772,4033.7137541856537,7709.3642540724795,7941.6076555744294,7575.3308396140783,7493.3197636890654,8553.1805037447666,8610.8825611447828,8577.6185951085245,9506.7090223576306,9680.5015005202858,9479.4551021481966,9133.7284683606194,9246.0327720295845,9633.3574257710025,9896.6961362679704,9942.1770959472778,9792.9252076163866,8364.020629900162,8798.701630964073,10213.388238036674,10477.811702223735,10899.451215950825,10712.060076163449,10437.978491002799,10121.03858195501,9434.5237321361346,8882.0785060367125,8771.3988967616351,9091.8620740049519,9356.3146140018816,9648.4605057622375,9861.9265017472953,9602.6457229379994,9323.3454616624549,9120.1300467912624,9085.0654350174773,9020.8438707724217,9068.7201178807627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,2000.3911544692214,3388.3943157630547,5352.4769652712421,6204.8902737573571,7105.7737059485371,-3272.7830707363009,-2184.7162700156841,-822.70086767571411,221.20740981880772,4033.7137541856537,7709.3642540724795,7941.6076555744294,7575.3308396140783,7493.3197636890654,8553.1805037447666,8610.8825611447828,8577.6185951085245,9506.7090223576306,9680.5015005202858,9479.4551021481966,9133.7284683606194,9246.0327720295845,9633.3574257710025,9896.6961362679704,9942.1770959472778,9792.9252076163866,8364.020629900162,8798.701630964073,10213.388238036674,10477.811702223735,10899.451215950825,10712.060076163449,10437.978491002799,10121.03858195501,9434.5237321361346,8882.0785060367125,8771.3988967616351,9091.8620740049519,9356.3146140018816,9648.4605057622375,9861.9265017472953,9602.6457229379994,9323.3454616624549,9120.1300467912624,9085.0654350174773,9020.8438707724217,9068.7201178807627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-362.91856384058519,536.27233546987372,2096.0534984190017,2511.7975476054899,2951.7967132828762,-3655.0252953069357,-2569.3228346337964,-1188.6293171515445,-139.36665091212853,3856.5761372488987,7724.0352727275949,7957.0050122910379,7548.6641451836786,7445.7789542151986,8576.924554207535,8624.1787197163903,8578.7562587839675,9586.0739060963169,9774.8901796440005,9567.0244188839933,9209.7788180501921,9358.7231759217539,9806.8936305740899,10114.533856753475,10177.234843280352,10029.09578711995,8433.8587141801581,8976.2690599873022,10637.683398243376,10989.221411397295,11499.66518625318,11296.001565188115,10989.34919676302,10634.831755891366,9837.868747702365,9190.5344017668394,9068.4609946571254,9462.6673507433898,9786.5189821762779,10150.24321537264,10419.835184861422,10116.665582606731,9783.8704564817672,9540.9317418067858,9502.1587547388208,9426.3302189638562,9484.8392572123812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Operating Cash Flow After Tax",null,null,null,null,null,null,null,-285.12997581036961,617.83206015870564,2174.890331624857,2595.2386675440439,3038.5021103352146,-2904.9109589767795,-1816.7625134438813,-474.88173349088902,561.28310928344217,4198.1508473028352,7690.8803505351389,7921.1985807939409,7592.7210146206235,7528.625360994587,8521.0727798357166,8586.6172380365697,8563.0774258545534,9415.3077930653835,9568.9421912167945,9372.1305767203485,9040.4900170282326,9125.2347540129867,9458.82361348216,9682.1667464505499,9711.6471858502155,9561.2195178611692,8277.5480863120174,8620.3330148121313,9822.7891710032964,10014.970773927706,10362.215990640425,10190.357203329784,9945.6440942630034,9662.5599744833435,9070.5504731305482,8598.8834595616281,8499.2806997941952,8760.6714940531783,8977.8982955273132,9213.9409205944012,9384.312753253751,9163.8321253386093,8930.729700353073,8762.3954543034124,8733.186738476501,8681.1939066198265,8717.2406195138792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",8,"Debt Service",null,null,null,null,null,null,5261.5451742476316,3854.9917085504849,2121.3782035246259,1998.1635007356765,1642.4866498064926,8305.5974643113022,7623.5864751033969,6484.1038903887502,5997.6596158568891,2696.3635625415377,-820.98894893174531,-1292.4204179237117,-1249.5152781511529,-1055.2519827091903,-2017.9412945373151,-2043.0912718782565,-2256.6259353801338,-3282.5506918352744,-3475.2847172782076,-3286.1462051231733,-2948.2891248902788,-3313.3139846249828,-3914.3089471298445,-4213.2479545418064,-4310.7954582964539,-4232.5430831842141,-3108.0185504948563,-3698.527846650793,-5240.9380198420777,-5687.9212454550961,-6321.4256509441166,-6503.6591388393917,-6505.3049585935451,-6415.9010710098537,-5940.8104422577308,-5540.4353926057593,-5651.5657453301747,-6156.26726309691,-6595.7208001126055,-7077.5148912841469,-7530.0396938306376,-7559.1086912820319,-7579.520920651431,-7618.4631757057896,-4342.5991296233478,-1.6561322216667094,-0.40998231564616638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,"Debt Service",null,null,null,null,null,null,null,5261.5451742476316,3854.9917085504849,2121.3782035246259,1998.1635007356765,1642.4866498064926,8305.5974643113022,7623.5864751033969,6484.1038903887502,5997.6596158568891,2696.3635625415377,-820.98894893174531,-1292.4204179237117,-1249.5152781511529,-1055.2519827091903,-2017.9412945373151,-2043.0912718782565,-2256.6259353801338,-3282.5506918352744,-3475.2847172782076,-3286.1462051231733,-2948.2891248902788,-3313.3139846249828,-3914.3089471298445,-4213.2479545418064,-4310.7954582964539,-4232.5430831842141,-3108.0185504948563,-3698.527846650793,-5240.9380198420777,-5687.9212454550961,-6321.4256509441166,-6503.6591388393917,-6505.3049585935451,-6415.9010710098537,-5940.8104422577308,-5540.4353926057593,-5651.5657453301747,-6156.26726309691,-6595.7208001126055,-7077.5148912841469,-7530.0396938306376,-7559.1086912820319,-7579.520920651431,-7618.4631757057896,-4342.5991296233478,-1.6561322216667094,-0.40998231564616638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",8,"Debt Service",null,null,null,null,null,null,null,5298.7753037328448,3896.7743445682281,2142.516365822527,2038.7183961971889,1688.4242258672921,8701.8121997997805,8047.0833842889915,6902.8084221410045,6439.9521191766362,2985.2423440761827,-711.12693706546702,-1173.433165233216,-1112.0207210913095,-881.53239273295935,-1900.2446966490193,-1903.178688932486,-2086.7693084909952,-3209.997820417771,-3405.8030267507838,-3194.4767553586103,-2827.6248080738892,-3206.4140551521264,-3891.9609748351436,-4221.6489656821159,-4324.8098504581976,-4235.4076451084393,-2931.126243248124,-3650.3908266659637,-5435.0632769651374,-5971.2193087852938,-6703.9635680644351,-6881.9272119362231,-6891.1742422061307,-6776.1941757399945,-6200.4416790193827,-5704.7397754671128,-5801.1702984528556,-6400.0619301493998,-6903.52053301657,-7463.4384209188802,-7988.3743747431045,-7992.0284165450112,-7990.8748789563369,-8004.5835177044346,-3026.1353096350786,-1.6447812422594765,-0.4076096891954446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",8,"Debt Service",null,null,null,null,null,null,null,5224.5746335392296,3813.7009658225129,2089.891584797037,1958.2724085129989,1597.5205749076433,7923.6871813944599,7217.6287548251958,6085.0096566912089,5578.7312277270139,2424.6204358675382,-921.86117638318842,-1400.5664742010867,-1372.9167103475952,-1210.6916029332203,-2119.9127644487567,-2163.5206838853305,-2402.8325430517243,-3334.3520259022721,-3517.8497855620508,-3346.1595144721159,-3036.6150262478168,-3403.3582976366911,-3918.2409826167641,-4188.5396729544118,-4279.6315638532915,-4210.1212285313959,-3241.5174608501893,-3720.389144030984,-5053.3953333464306,-5425.2822070586326,-5974.5329063466634,-6161.1598370727806,-6156.7924781789307,-6090.0777057558316,-5700.2058509468234,-5379.9139300933075,-5503.7459369723438,-5931.18993527977,-6318.5260483049678,-6737.7174473222112,-7132.7104870134353,-7184.4077324853715,-7223.8838004877289,-7284.9027576761364,-5621.4410293380815,-1.6386827916243618,-0.4063349670092915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",9,"Interest income",null,null,null,null,null,null,-3764.0266949184052,-4024.0057193702091,-3909.8928390142173,-4018.3672247903964,-4123.9397547727494,-4408.1839409931281,-4839.9091623617742,-4803.9007611623838,-5178.5612962340174,-5500.4866519657817,-5575.5507076913873,-5608.4797006318722,-5019.5997933995332,-5063.6522984606645,-5094.5855903038037,-5082.9740215145366,-5118.1065452772291,-4722.1024214307636,-4666.4542348606774,-4622.7515460164868,-4595.0843709513592,-4567.6268849897679,-4156.3370407504917,-4096.8766627682917,-4029.0083206235372,-3950.9870076872853,-3896.3932874355278,-3545.7521779591061,-3442.1180371216574,-3301.1199187343809,-3120.8974265852012,-2931.5532073828267,-2561.9234444972149,-2364.0914079299323,-2180.1274418492017,-2029.6226756344686,-1888.3563831008089,-1609.4368855304208,-1435.8063158211646,-1250.9442199723824,-1035.5763985668239,-808.04850359650584,-511.2059356782849,-287.47498630257252,-65.991421335355938,-1.3547872741247957,-1.4762542886423196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,"Interest income",null,null,null,null,null,null,null,-3764.0266949184052,-4024.0057193702091,-3909.8928390142173,-4018.3672247903964,-4123.9397547727494,-4408.1839409931281,-4839.9091623617742,-4803.9007611623838,-5178.5612962340174,-5500.4866519657817,-5575.5507076913873,-5608.4797006318722,-5019.5997933995332,-5063.6522984606645,-5094.5855903038037,-5082.9740215145366,-5118.1065452772291,-4722.1024214307636,-4666.4542348606774,-4622.7515460164868,-4595.0843709513592,-4567.6268849897679,-4156.3370407504917,-4096.8766627682917,-4029.0083206235372,-3950.9870076872853,-3896.3932874355278,-3545.7521779591061,-3442.1180371216574,-3301.1199187343809,-3120.8974265852012,-2931.5532073828267,-2561.9234444972149,-2364.0914079299323,-2180.1274418492017,-2029.6226756344686,-1888.3563831008089,-1609.4368855304208,-1435.8063158211646,-1250.9442199723824,-1035.5763985668239,-808.04850359650584,-511.2059356782849,-287.47498630257252,-65.991421335355938,-1.3547872741247957,-1.4762542886423196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",9,"Interest income",null,null,null,null,null,null,null,-3765.4358206079805,-4027.1302948001344,-3913.3284008175378,-4022.9717340158572,-4130.1210979035131,-4425.4336046115468,-4877.3470755183989,-4847.3605661369756,-5244.2783752126224,-5588.4655702655355,-5672.7208168073321,-5713.3963500105592,-5098.5787150845581,-5154.1355405911308,-5196.1910368182598,-5193.3480926219027,-5241.9154111283578,-4822.710549215466,-4775.0088798517545,-4741.2427740348212,-4724.9858064743048,-4713.8840994551938,-4273.9092134302518,-4223.8313062381931,-4164.1718639743376,-4095.1746112553524,-4052.3668578159422,-3674.6242946542366,-3574.5920223159465,-3432.959169946701,-3244.7960068236707,-3046.3592895534957,-2639.4975179080266,-2432.9356083434191,-2242.3446778123052,-2092.1649125686135,-1953.1376904177498,-1651.8825883363206,-1473.8241897035084,-1283.1090799101189,-1055.6166151785985,-815.337959096899,-491.5957158579206,-257.26862819022637,-40.943192527980415,-1.6906052814873018,-0.90870531828059298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",9,"Interest income",null,null,null,null,null,null,null,-3762.6214328853634,-4020.8942035478062,-3906.3631724537145,-4013.4825311462209,-4117.5009646125745,-4391.0522491651227,-4803.3722840244163,-4761.701453543028,-5115.1979432352873,-5416.0695152605449,-5482.5240130569027,-5508.2737607832214,-4944.2039463470428,-4977.7344373249807,-4998.5734556220359,-4979.1231160012958,-5002.2129824219282,-4628.0611004864713,-4565.7665263987801,-4513.7967089002732,-4476.6107321796835,-4436.447784881113,-4049.9915911491776,-3982.7395746310522,-3908.1942596187246,-3822.8742497005137,-3758.6350908645913,-3432.5943670699844,-3326.4657535534752,-3186.6405096195908,-3013.8257623893946,-2832.8637249081034,-2495.8310077678229,-2306.059871697496,-2128.3699530221406,-1978.3229134421406,-1835.9386993590465,-1576.3891390356853,-1407.1513812572821,-1227.8407759750262,-1023.1219375282492,-806.68537867629425,-532.49812972124778,-318.02985269262513,-96.630028281513759,-1.0887381426482667,-0.60378278652206063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",null,"Free Cash Flow To Equity",null,null,null,null,null,null,3497.9096337984474,3219.3803049433304,3563.9623297816506,4184.6865497026374,4624.3206009822807,624.63045258187321,598.96104272593857,857.50226155065229,1040.3057294416794,1229.5906647614092,1312.8245974493466,1040.7075370188459,1306.2157680633918,1374.4154825192109,1440.6536189036478,1484.8172677519897,1202.8861144511611,1502.0559090915922,1538.7625483814008,1570.557351008536,1590.3549725189814,1365.0919024148334,1562.7114378906663,1586.5715189578723,1602.3733170272867,1609.3951167448872,1359.6087919697775,1554.4216063541735,1530.332181072939,1488.7705380342577,1457.1281384215072,1276.8477299412302,1370.7500879120394,1341.0461030152242,1313.5858480292022,1312.0204377964847,1231.4767683306516,1326.157925377621,1324.7874980681115,1320.0013945057083,1296.3104093498339,1235.4885280594617,1232.618605332739,1214.1918847829004,4676.4748840587736,9017.8329512766286,9066.8338812764741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,3497.9096337984474,3219.3803049433304,3563.9623297816506,4184.6865497026374,4624.3206009822807,624.63045258187321,598.96104272593857,857.50226155065229,1040.3057294416794,1229.5906647614092,1312.8245974493466,1040.7075370188459,1306.2157680633918,1374.4154825192109,1440.6536189036478,1484.8172677519897,1202.8861144511611,1502.0559090915922,1538.7625483814008,1570.557351008536,1590.3549725189814,1365.0919024148334,1562.7114378906663,1586.5715189578723,1602.3733170272867,1609.3951167448872,1359.6087919697775,1554.4216063541735,1530.332181072939,1488.7705380342577,1457.1281384215072,1276.8477299412302,1370.7500879120394,1341.0461030152242,1313.5858480292022,1312.0204377964847,1231.4767683306516,1326.157925377621,1324.7874980681115,1320.0013945057083,1296.3104093498339,1235.4885280594617,1232.618605332739,1214.1918847829004,4676.4748840587736,9017.8329512766286,9066.8338812764741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,1170.4209192842791,405.91638523796746,325.24146342399035,527.54420978682128,510.09984124665516,621.35329988129797,600.41347413679614,866.81853885248438,1056.3070930518852,1253.3529110595455,1340.1875188547956,1070.175497047263,1338.064709007811,1410.1110208911086,1480.4888207402564,1527.6519381620019,1250.0715391646145,1553.3655364630795,1594.0782730414621,1631.3048894905623,1657.1682035019976,1438.4250213144333,1641.0234423086949,1669.0535848331656,1688.2531288478167,1698.5135307561582,1450.3656131160924,1651.2539386671019,1628.0280989622925,1585.0429326653002,1550.905611365074,1367.7150636983961,1458.6774366488626,1425.7019718079523,1395.082390870677,1393.629713731113,1314.15300578652,1410.7228322576693,1409.1742594561995,1403.6957145436413,1375.844194939719,1309.2992069648208,1301.3998616675096,1279.0795959121249,6435.0802525757617,9422.9948324401103,9483.5229422049051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Free Cash Flow To Equity",null,null,null,null,null,null,null,1176.8232248434965,410.63882243341186,358.41874396818002,540.02854491082144,518.5217206302832,627.7239732525577,597.49395735689814,848.42646965729182,1024.8163937751688,1206.701767909829,1286.4951610950475,1012.3583458096327,1275.600357925985,1340.1993207363857,1402.5865597649245,1443.9734381499438,1158.0319003809009,1452.8946666766406,1485.3258792559636,1512.1743533479594,1527.2642586007323,1285.4286714951832,1490.5910397162183,1510.8874988650859,1523.8213623781994,1528.2240396292596,1277.3955345972367,1467.3495037111634,1442.9280841033906,1403.0480572494821,1373.8573219043669,1196.3336413489001,1293.0206083162498,1266.4223970300159,1241.9746691615842,1240.64661602618,1159.596063462805,1253.092419737723,1252.2208659650632,1248.3826972971638,1228.4803287120665,1172.7390141769436,1174.3477701440963,1159.4628439346509,3015.1156808569058,8678.4664856855525,8716.2305017603485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",10,"Distributions to Shareholders",null,null,null,null,null,null,0,-1581.9426242242459,-347.36356897456375,-533.86645503869295,-514.40189200224643,-624.63045258187083,-598.96104272594482,-857.50226155064865,-1040.3057294416842,-1229.5906647614122,-1312.8245974493441,-1040.7075370188363,-1306.2157680633818,-1374.4154825192056,-1440.6536189036437,-1484.8172677519772,-1202.8861144511718,-1502.0559090915972,-1538.7625483814006,-1570.5573510085449,-1590.3549725189778,-1365.0919024148416,-1562.7114378906788,-1586.5715189578593,-1602.3733170272885,-1609.3951167448761,-1359.6087919697716,-1554.421606354166,-1530.3321810729562,-1488.7705380342602,-1457.1281384215124,-1276.8477299412402,-1370.7500879120471,-1341.0461030152353,-1313.5858480291893,-1312.0204377964772,-1231.4767683306534,-1326.1579253776104,-1324.7874980681145,-1320.0013945057181,-1296.3104093498284,-1235.4885280594619,-1232.6186053327235,-1214.1918847828915,-4676.4748840587608,-9017.8329512766395,-9066.8338812764814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Distributions to Shareholders",null,null,null,null,null,null,null,0,-1581.9426242242459,-347.36356897456375,-533.86645503869295,-514.40189200224643,-624.63045258187083,-598.96104272594482,-857.50226155064865,-1040.3057294416842,-1229.5906647614122,-1312.8245974493441,-1040.7075370188363,-1306.2157680633818,-1374.4154825192056,-1440.6536189036437,-1484.8172677519772,-1202.8861144511718,-1502.0559090915972,-1538.7625483814006,-1570.5573510085449,-1590.3549725189778,-1365.0919024148416,-1562.7114378906788,-1586.5715189578593,-1602.3733170272885,-1609.3951167448761,-1359.6087919697716,-1554.421606354166,-1530.3321810729562,-1488.7705380342602,-1457.1281384215124,-1276.8477299412402,-1370.7500879120471,-1341.0461030152353,-1313.5858480291893,-1312.0204377964772,-1231.4767683306534,-1326.1579253776104,-1324.7874980681145,-1320.0013945057181,-1296.3104093498284,-1235.4885280594619,-1232.6186053327235,-1214.1918847828915,-4676.4748840587608,-9017.8329512766395,-9066.8338812764814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",10,"Distributions to Shareholders",null,null,null,null,null,null,null,0,-1576.3373045222556,-325.24146342399331,-527.54420978682481,-510.0998412466584,-621.35329988129899,-600.41347413679614,-866.81853885249052,-1056.3070930518738,-1253.3529110595443,-1340.1875188547931,-1070.175497047263,-1338.0647090078012,-1410.1110208911061,-1480.4888207402516,-1527.6519381620008,-1250.0715391646163,-1553.3655364630836,-1594.0782730414769,-1631.3048894905485,-1657.1682035019828,-1438.4250213144201,-1641.0234423086924,-1669.0535848331749,-1688.2531288478222,-1698.5135307561652,-1450.3656131161017,-1651.2539386671035,-1628.0280989622834,-1585.0429326653,-1550.9056113650752,-1367.7150636983954,-1458.6774366488776,-1425.7019718079466,-1395.0823908706798,-1393.6297137311101,-1314.1530057864993,-1410.7228322576677,-1409.1742594561929,-1403.6957145436427,-1375.8441949397295,-1309.2992069648126,-1301.3998616675192,-1279.0795959121306,-6435.0802525757726,-9422.994832440083,-9483.5229422049415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",10,"Distributions to Shareholders",null,null,null,null,null,null,null,0,-1587.4620472769193,-358.41874396818361,-540.02854491082769,-518.52172063028979,-627.72397325255542,-597.4939573568912,-848.42646965728397,-1024.8163937751726,-1206.7017679098315,-1286.4951610950507,-1012.3583458096329,-1275.6003579259893,-1340.199320736391,-1402.5865597649292,-1443.9734381499547,-1158.0319003809113,-1452.8946666766428,-1485.3258792559814,-1512.1743533479612,-1527.2642586007266,-1285.4286714951807,-1490.5910397162086,-1510.8874988650939,-1523.8213623781928,-1528.2240396292532,-1277.3955345972449,-1467.3495037111632,-1442.9280841033983,-1403.0480572494844,-1373.8573219043724,-1196.3336413488969,-1293.0206083162427,-1266.4223970300195,-1241.974669161594,-1240.6466160261782,-1159.5960634628018,-1253.0924197377149,-1252.2208659650457,-1248.3826972971615,-1228.4803287120528,-1172.7390141769404,-1174.3477701440968,-1159.4628439346609,-3015.1156808569008,-8678.4664856855525,-8716.2305017603558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",11,"Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",11,"Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",null,"Net Cash Flow",null,null,null,null,null,null,3497.9096337984474,1637.4376807190845,3216.5987608070868,3650.8200946639445,4109.9187089800344,2.3874235921539366E-12,-6.2527760746888816E-12,3.637978807091713E-12,-4.7748471843078732E-12,-2.9558577807620168E-12,2.5011104298755527E-12,9.5496943686157465E-12,1.0004441719502211E-11,5.2295945351943374E-12,4.0927261579781771E-12,1.2505552149377763E-11,-1.0686562745831907E-11,-5.0022208597511053E-12,2.2737367544323206E-13,-8.8675733422860503E-12,3.637978807091713E-12,-8.1854523159563541E-12,-1.2505552149377763E-11,1.2960299500264227E-11,-1.8189894035458565E-12,1.1141310096718371E-11,5.9117155615240335E-12,7.503331289626658E-12,-1.7280399333685637E-11,-2.5011104298755527E-12,-5.2295945351943374E-12,-1.0004441719502211E-11,-7.73070496506989E-12,-1.1141310096718371E-11,1.2960299500264227E-11,7.503331289626658E-12,-1.8189894035458565E-12,1.0686562745831907E-11,-2.9558577807620168E-12,-9.7770680440589786E-12,5.4569682106375694E-12,-2.2737367544323206E-13,1.546140993013978E-11,8.8675733422860503E-12,1.2732925824820995E-11,-1.0913936421275139E-11,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Net Cash Flow",null,null,null,null,null,null,null,3497.9096337984474,1637.4376807190845,3216.5987608070868,3650.8200946639445,4109.9187089800344,2.3874235921539366E-12,-6.2527760746888816E-12,3.637978807091713E-12,-4.7748471843078732E-12,-2.9558577807620168E-12,2.5011104298755527E-12,9.5496943686157465E-12,1.0004441719502211E-11,5.2295945351943374E-12,4.0927261579781771E-12,1.2505552149377763E-11,-1.0686562745831907E-11,-5.0022208597511053E-12,2.2737367544323206E-13,-8.8675733422860503E-12,3.637978807091713E-12,-8.1854523159563541E-12,-1.2505552149377763E-11,1.2960299500264227E-11,-1.8189894035458565E-12,1.1141310096718371E-11,5.9117155615240335E-12,7.503331289626658E-12,-1.7280399333685637E-11,-2.5011104298755527E-12,-5.2295945351943374E-12,-1.0004441719502211E-11,-7.73070496506989E-12,-1.1141310096718371E-11,1.2960299500264227E-11,7.503331289626658E-12,-1.8189894035458565E-12,1.0686562745831907E-11,-2.9558577807620168E-12,-9.7770680440589786E-12,5.4569682106375694E-12,-2.2737367544323206E-13,1.546140993013978E-11,8.8675733422860503E-12,1.2732925824820995E-11,-1.0913936421275139E-11,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Net Cash Flow",null,null,null,null,null,null,null,1170.4209192842791,-1170.4209192842882,-2.9558577807620168E-12,-3.5242919693700969E-12,-3.2400748750660568E-12,-1.0231815394945443E-12,0,-6.1390892369672656E-12,1.1368683772161603E-11,1.1368683772161603E-12,2.5011104298755527E-12,0,9.7770680440589786E-12,2.5011104298755527E-12,4.7748471843078732E-12,1.1368683772161603E-12,-1.8189894035458565E-12,-4.0927261579781771E-12,-1.4779288903810084E-11,1.3869794202037156E-11,1.4779288903810084E-11,1.3187673175707459E-11,2.5011104298755527E-12,-9.3223206931725144E-12,-5.4569682106375694E-12,-7.0485839387401938E-12,-9.3223206931725144E-12,-1.5916157281026244E-12,9.0949470177292824E-12,2.2737367544323206E-13,-1.1368683772161603E-12,6.8212102632969618E-13,-1.5006662579253316E-11,5.6843418860808015E-12,-2.7284841053187847E-12,2.9558577807620168E-12,2.0691004465334117E-11,1.5916157281026244E-12,6.5938365878537297E-12,-1.3642420526593924E-12,-1.0459189070388675E-11,8.1854523159563541E-12,-9.5496943686157465E-12,-5.6843418860808015E-12,-1.0913936421275139E-11,2.7284841053187847E-11,-3.637978807091713E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"USA",null,"Net Cash Flow",null,null,null,null,null,null,null,1176.8232248434965,-1176.8232248435074,-3.5811353882309049E-12,-6.2527760746888816E-12,-6.5938365878537297E-12,2.2737367544323206E-12,6.9348971010185778E-12,7.8443918027915061E-12,-3.865352482534945E-12,-2.5011104298755527E-12,-3.1832314562052488E-12,-1.1368683772161603E-13,-4.3200998334214091E-12,-5.2295945351943374E-12,-4.7748471843078732E-12,-1.0913936421275139E-11,-1.0459189070388675E-11,-2.2737367544323206E-12,-1.7735146684572101E-11,-1.8189894035458565E-12,5.6843418860808015E-12,2.5011104298755527E-12,9.7770680440589786E-12,-7.9580786405131221E-12,6.5938365878537297E-12,6.3664629124104977E-12,-8.1854523159563541E-12,2.2737367544323206E-13,-7.73070496506989E-12,-2.2737367544323206E-12,-5.4569682106375694E-12,3.1832314562052488E-12,7.0485839387401938E-12,-3.637978807091713E-12,-9.7770680440589786E-12,1.8189894035458565E-12,3.1832314562052488E-12,8.1854523159563541E-12,1.7507773009128869E-11,2.2737367544323206E-12,1.3642420526593924E-11,3.1832314562052488E-12,-4.5474735088646412E-13,-1.0004441719502211E-11,5.0022208597511053E-12,0,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",12,"Cash EoP",null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A268,$E$3:$E$14,$G$3:$G$14,0),CJ268,FL268,IN268)*_xlfn.XLOOKUP($A268,$E$3:$E$14,$F$3:$F$14,0)","v":672.85356973280489},4170.7632035312527,5808.2008842503374,9024.7996450574246,12675.619739721369,16785.538448701402,16785.538448701405,16785.538448701398,16785.538448701402,16785.538448701398,16785.538448701394,16785.538448701398,16785.538448701409,16785.53844870142,16785.538448701423,16785.538448701427,16785.538448701438,16785.538448701427,16785.538448701423,16785.538448701423,16785.538448701416,16785.53844870142,16785.538448701413,16785.538448701402,16785.538448701416,16785.538448701416,16785.538448701427,16785.538448701434,16785.538448701442,16785.538448701423,16785.53844870142,16785.538448701416,16785.538448701405,16785.538448701398,16785.538448701387,16785.538448701402,16785.538448701409,16785.538448701409,16785.53844870142,16785.538448701416,16785.538448701405,16785.538448701409,16785.538448701409,16785.538448701423,16785.538448701431,16785.538448701445,16785.538448701434,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,null,null,null,12,"Cash EoP",null,null,null,null,null,null,672.85356973280489,4170.7632035312527,5808.2008842503374,9024.7996450574246,12675.619739721369,16785.538448701402,16785.538448701405,16785.538448701398,16785.538448701402,16785.538448701398,16785.538448701394,16785.538448701398,16785.538448701409,16785.53844870142,16785.538448701423,16785.538448701427,16785.538448701438,16785.538448701427,16785.538448701423,16785.538448701423,16785.538448701416,16785.53844870142,16785.538448701413,16785.538448701402,16785.538448701416,16785.538448701416,16785.538448701427,16785.538448701434,16785.538448701442,16785.538448701423,16785.53844870142,16785.538448701416,16785.538448701405,16785.538448701398,16785.538448701387,16785.538448701402,16785.538448701409,16785.538448701409,16785.53844870142,16785.538448701416,16785.538448701405,16785.538448701409,16785.538448701409,16785.538448701423,16785.538448701431,16785.538448701445,16785.538448701434,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,16785.538448701427,null,null,null,"USA",12,"Cash EoP",null,null,null,null,null,null,672.88804525653609,1843.3089645408152,672.88804525652699,672.88804525652404,672.88804525652051,672.88804525651722,672.88804525651619,672.88804525651619,672.88804525651005,672.88804525652142,672.88804525652256,672.88804525652506,672.88804525652506,672.88804525653484,672.88804525653734,672.88804525654211,672.88804525654325,672.88804525654143,672.88804525653734,672.88804525652256,672.88804525653643,672.88804525655121,672.8880452565644,672.8880452565669,672.88804525655758,672.88804525655212,672.88804525654507,672.88804525653575,672.88804525653416,672.88804525654325,672.88804525654348,672.88804525654234,672.88804525654302,672.88804525652802,672.8880452565337,672.88804525653097,672.88804525653393,672.88804525655462,672.88804525655621,672.8880452565628,672.88804525656144,672.88804525655098,672.88804525655917,672.88804525654962,672.88804525654393,672.88804525653302,672.8880452565603,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,672.88804525652392,null,null,null,"USA",12,"Cash EoP",null,null,null,null,null,null,672.81939331520846,1849.6426181587049,672.81939331519743,672.81939331519379,672.81939331518754,672.81939331518095,672.81939331518322,672.81939331519015,672.819393315198,672.81939331519413,672.81939331519163,672.81939331518845,672.81939331518834,672.81939331518402,672.81939331517879,672.81939331517401,672.8193933151631,672.81939331515264,672.81939331515036,672.81939331513263,672.81939331513081,672.81939331513649,672.819393315139,672.81939331514877,672.81939331514081,672.81939331514741,672.81939331515377,672.81939331514559,672.81939331514582,672.81939331513809,672.81939331513581,672.81939331513036,672.81939331513354,672.81939331514059,672.81939331513695,672.81939331512717,672.81939331512899,672.81939331513217,672.81939331514036,672.81939331515787,672.81939331516014,672.81939331517378,672.81939331517697,672.81939331517651,672.81939331516651,672.81939331517151,672.81939331517151,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423,672.81939331516423]
[]
[]
[]
[]
[]
[null,null,"Valoración",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Valoración",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Valoración",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Valoración",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
[]
[null,null,"Equity contributions",null,null,null,null,null,null,{"$f":"-J309","v":-171941.93729283873},-286875.12387027318,-270513.73247430287,-270802.52191214974,-396739.60841578111,-396393.7074517397,-396555.0865371094,-396743.22913189192,-396166.67062748765,-396166.66666666674,-349999.99999999994,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350000,-350222.94201967318,-350023.11417060171,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.4,-350000.40004197747,-350000.4,-2904744.5522183892,0,{"$f":"-BV309","v":0},0,{"$f":"-BX309","v":0},null,null,null,null,"Equity contributions",null,null,null,null,null,null,null,-171941.9372928387,-286875.12387027318,-139205.87208916346,-98822.432701626705,-72140.813578118046,-30650.50598483943,-52436.610624087851,-77835.897719955479,-0.35660153995327432,0,0,0,0,3.0855690275540344E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9141.2398010345478,2796.0391656030874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4727.9865236559135,0,0,-4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,null,null,"Equity contributions",null,null,null,null,null,null,null,-171961.99025162306,-287012.23314612632,-139532.12299029043,-99286.646787102873,-73612.015846277063,-31634.793004232088,-51498.945023517183,-78711.952830897018,-830.38572746503201,-218.90313108783042,-363.26023217303657,-362.05318935938578,-287.75521333057151,-3.5527136788005009E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9083.7419353721943,2844.1889867718014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5483.3147759724043,0,-4.8710341579877711E-5,0,0,0,0,0,0,null,null,null,null,null,"Equity contributions",null,null,null,null,null,null,null,-171921.88178154832,-286738.08970410068,-138888.75370434584,-98380.525924402697,-70908.740416180182,-30194.386707689802,-53329.677748394242,-78175.852132154308,904.553838269994,302.54154707067141,396.7741482037261,359.07572687836262,338.0853559689341,1.7763568394002505E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9115.7834758928166,2826.9555973520933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3992.7455899419524,0,-3.5485073421564554E-5,0,0,0,0,0,0]
[null,null,"Distributions to Shareholders",null,null,null,null,null,null,{"$f":"-J326","v":189614.76876458156},208282.70437661494,258987.69937588435,396954.92734762124,416261.96626471751,384016.76471602212,343586.02349600557,83435.848221233289,330887.48996849312,-134207.60438290489,97826.304768736183,-52724.723759023997,-228973.77054701251,-499157.23933054443,-344438.76891408867,-353120.14898187981,-501943.52260254917,-494492.04823301401,-507227.78544269071,-587297.33814503415,-685562.64292620728,-688159.30929029675,-765938.54229391203,-887847.05764744966,-940658.39583243383,-1114821.2736193424,-1239352.4847181167,-1378300.1568005071,-1636475.2257138253,-1367373.1998703876,-1344283.1851799448,-1416012.5744998995,-1462054.2691162615,-1454159.4386238656,-1542175.6867642212,-1554244.7272110148,-1497497.8593084191,-1543291.9861669964,-1482886.5734685217,-1660136.1179755349,-1690934.2614292421,-1832111.7708588601,-1786038.9699194189,-1789487.5729660322,-1782556.1625308273,-1777030.0280132033,-1775658.2596107004,-1782261.9143926192,-1779625.5773507066,-1777807.4118354851,-1775514.4582810537,-1774168.3075628483,-1776949.6660265373,-1770124.050393817,-1765578.0071830004,-1763535.1668067176,-1763027.7982891577,-1838306.6746716409,-1849919.9004131642,-1849769.8005025769,-1849919.9004131642,-1849919.9004131642,-15352956.69198451,0,{"$f":"-BV326","v":0},0,{"$f":"-BX326","v":0},null,null,null,null,"Distributions to Shareholders",null,null,null,null,null,null,null,182830.07184888652,191203.68413168172,242041.03620366976,386103.49496775994,405657.63542569289,374253.75991153653,333336.58047945076,402491.72115260834,465381.89535524679,492918.90340258129,514791.33131695096,447816.76685032644,328524.96257937932,246527.57395501118,330192.89242771309,322247.2402583526,360232.50227891217,355394.16553993506,440481.68293897656,408708.55858830357,367412.96465390071,435984.8844097738,414679.19450776512,361010.90685815888,370325.63065904711,421665.44721364795,433134.26309315854,411954.61376349407,323917.93497968576,416915.88578578009,480174.64181612164,493484.12747130345,464085.92183755065,348845.80003807181,306813.65933326731,303447.60381844285,338320.8206024252,315288.10178583418,364114.66584079439,189341.6418023603,160700.79708017627,16377.706069153766,64735.540941691521,60536.263945962186,67363.737882336878,72889.872399960965,74261.640802463779,67657.986020545068,70294.32306245761,72112.48857767896,74405.442132110576,75751.59285031585,72970.234386626951,79795.850019347228,84341.89323016374,86384.733606446433,86892.102124006458,16341.212265179203,0,150.09991058740061,0,0,0,0,0,0,0,null,null,null,null,null,"Distributions to Shareholders",null,null,null,null,null,null,null,183856.86452443496,192341.3578231507,246246.43230378578,387810.92336470512,432650.807914201,358400.24312374165,333494.20298039383,407625.90313240601,497145.35344057035,513105.96892460156,538311.97138298664,461731.47872909124,340724.69708633341,265166.05344043311,349926.8312814972,321654.38812842977,386068.41798192495,392717.17327784846,466563.07176058326,446929.12232758116,392385.15038018976,478198.36656072224,462308.64810561604,396009.10010722768,410539.74369814049,474413.14697610209,489229.09331278113,458137.6116540106,444268.1605914837,472719.261421551,541650.11910656421,559350.36139585869,562011.43266331614,394642.88032675412,346259.18141889194,343011.75736639032,378905.85704136378,359881.82608818635,418133.81103676389,233285.95004592411,199055.14752382255,26114.741321948619,78213.07206139552,71719.01655895749,81438.889130966723,86324.361790628667,88395.618489257526,82396.042564142597,86121.128392831466,88866.982949488869,92222.72332521998,94423.027642790737,91286.337770901082,100399.26280768827,106966.12540003422,110275.33371217991,111007.7274971913,22175.099020460304,0,175.6619309758766,0,0,0,0,0,0,0,null,null,null,null,null,"Distributions to Shareholders",null,null,null,null,null,null,null,181810.64391461646,190350.01021555733,237827.0791267457,384589.31339864206,382051.7205136345,388965.75134056876,332773.66739540303,398184.64753949706,431284.7886971152,475420.0411326919,492152.51437211328,432582.35366526694,307950.08726124663,231644.53834195054,319036.15337816381,315011.13384171278,346877.26077112171,326433.82149227755,407334.83154959232,375783.18842982798,344457.66907282465,397593.35791080957,328557.56760237267,367939.97792601323,332298.76407641824,380952.12027963484,382230.00178011938,364877.60783980397,244962.32613057073,329768.90773043013,423620.71275689651,434139.45876720216,389808.50499929913,307889.24894749775,270517.22023644665,266799.31892472849,302123.60111316998,275257.67491927207,316613.19158422772,152063.37937682547,126802.14256946987,6870.5059771192182,52121.417255938737,49714.560237956,53925.117137661611,60190.230640516274,60921.847878270113,53826.217726925337,55530.063517555391,56558.941977183706,57998.508576907545,58601.725031577545,56045.312845315013,60992.159448350991,63970.278271763906,65009.398120942569,65248.04975596071,11263.991009794676,0,127.3350843963167,0,0,0,0,0,0,0]
[null,null,"Cash Flow",null,null,null,null,null,null,{"$f":"+J276+J277","v":17672.831471742829},-78592.419493658235,-11526.033098418528,126152.4054354715,19522.357848936401,-12376.942735717574,-52969.063041103829,-313307.38091065863,-65279.180658994534,-530374.27104957169,-252173.69523126376,-402724.723759024,-578973.77054701257,-849157.23933054437,-694438.76891408861,-703120.14898187981,-851943.52260254917,-844492.04823301407,-857227.78544269071,-937297.33814503415,-1035785.5849458805,-1038182.4234608985,-1115938.9422939122,-1237847.4576474498,-1290658.7958324337,-1464821.6736193425,-1589352.8847181168,-1728300.556800507,-1986475.6257138252,-1717373.5998703875,-1694283.585179945,-1766012.9744998994,-1812054.6691162614,-1804159.8386238655,-1892176.0867642211,-1904245.1272110147,-1847498.2593084192,-1893292.3861669963,-1832886.9734685216,-2010136.5179755348,-2040934.6614292422,-2182112.17085886,-2136039.3699194188,-2139487.9729660321,-2132556.5625308272,-2127030.4280132032,-2125658.6596107003,-2132262.3143926193,-2129625.9773507067,-2127807.811835485,-2125514.8582810536,-2124168.7075628485,-2126950.0660265372,-2120124.4503938169,-2115578.4071830004,-2113535.5668067178,-2113028.1982891578,-2188307.074671641,-2199920.3004131643,-2199770.2005025768,-2199920.3004551418,-2199920.3004131643,-18257701.244202901,0,{"$f":"+BV276+BV277","v":0},0,{"$f":"+BX276+BX277","v":0},null,null,null,null,"Cash Flow",null,null,null,null,null,null,null,10888.134556047822,-95671.439738591464,102835.1641145063,287281.06226613326,333516.82184757484,343603.25392669707,280899.9698553629,324655.82343265286,465381.53875370685,492918.90340258129,514791.33131695096,447816.76685032644,328524.96257937932,246527.57395501118,330192.89242771309,322247.2402583526,360232.50227891217,355394.16553993506,440481.68293897656,408708.55858830357,367412.96465390071,435984.8844097738,414679.19450776512,361010.90685815888,370325.63065904711,421665.44721364795,433134.26309315854,411954.61376349407,323917.93497968576,416915.88578578009,480174.64181612164,502625.36727233802,466881.96100315376,348845.80003807181,306813.65933326731,303447.60381844285,338320.8206024252,315288.10178583418,364114.66584079439,189341.6418023603,160700.79708017627,16377.706069153766,64735.540941691521,60536.263945962186,67363.737882336878,72889.872399960965,74261.640802463779,67657.986020545068,70294.32306245761,72112.48857767896,74405.442132110576,75751.59285031585,72970.234386626951,79795.850019347228,84341.89323016374,86384.733606446433,86892.102124006458,11613.225741523289,0,150.09991058740061,-4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,null,null,"Cash Flow",null,null,null,null,null,null,null,11894.874272811896,-94670.875322975626,106714.30931349535,288524.27657760226,359038.79206792393,326765.45011950954,281995.25795687665,328913.950301509,496314.96771310532,512887.06579351373,537948.71115081361,461369.42553973186,340436.94187300286,265166.05344043311,349926.8312814972,321654.38812842977,386068.41798192495,392717.17327784846,466563.07176058326,446929.12232758116,392385.15038018976,478198.36656072224,462308.64810561604,396009.10010722768,410539.74369814049,474413.14697610209,489229.09331278113,458137.6116540106,444268.1605914837,472719.261421551,541650.11910656421,568434.10333123093,564855.621650088,394642.88032675412,346259.18141889194,343011.75736639032,378905.85704136378,359881.82608818635,418133.81103676389,233285.95004592411,199055.14752382255,26114.741321948619,78213.07206139552,71719.01655895749,81438.889130966723,86324.361790628667,88395.618489257526,82396.042564142597,86121.128392831466,88866.982949488869,92222.72332521998,94423.027642790737,91286.337770901082,100399.26280768827,106966.12540003422,110275.33371217991,111007.7274971913,22175.099020460304,-5483.3147759724043,175.6619309758766,-4.8710341579877711E-5,0,0,0,0,0,0,null,null,null,null,null,"Cash Flow",null,null,null,null,null,null,null,9888.7621330681432,-96388.079488543357,98938.325422399852,286208.78747423936,311142.98009745433,358771.36463287898,279443.98964700877,320008.79540734272,432189.34253538522,475722.58267976256,492549.288520317,432941.42939214531,308288.17261721555,231644.53834195054,319036.15337816381,315011.13384171278,346877.26077112171,326433.82149227755,407334.83154959232,375783.18842982798,344457.66907282465,397593.35791080957,328557.56760237267,367939.97792601323,332298.76407641824,380952.12027963484,382230.00178011938,364877.60783980397,244962.32613057073,329768.90773043013,423620.71275689651,443255.24224309495,392635.46059665125,307889.24894749775,270517.22023644665,266799.31892472849,302123.60111316998,275257.67491927207,316613.19158422772,152063.37937682547,126802.14256946987,6870.5059771192182,52121.417255938737,49714.560237956,53925.117137661611,60190.230640516274,60921.847878270113,53826.217726925337,55530.063517555391,56558.941977183706,57998.508576907545,58601.725031577545,56045.312845315013,60992.159448350991,63970.278271763906,65009.398120942569,65248.04975596071,11263.991009794676,-3992.7455899419524,127.3350843963167,-3.5485073421564554E-5,0,0,0,0,0,0]
[]
["Spain",null,"Spain",null,null,null,null,null,null,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),CK280,FM280,IO280)","v":230039.39007550743},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),CL280,FN280,IP280)","v":225686.84230689981},229482.67112873803,241766.28982523707,209556.92875205018,215301.45327558546,220824.46483551833,226012.79025526214,229979.87123730953,220759.14270316059,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),CU280,FW280,IY280)","v":197010.5485532225},170572.80142348405,155914.20035153296,150101.26506780085,140607.40008202981,128372.51595053214,113587.21812329367,85753.539920820127,43271.417250394326,21899.668976020104,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),DE280,GG280,JI280)","v":21227.726157155965},21751.62713262079,21396.618237019367,21446.423697183542,18888.562063505306,13310.045006019824,6148.0336342912497,2023.2639620540594,1618.4405046591808,1161.5152031169273,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),DO280,GQ280,JS280)","v":648.14806955977065},72.81369033441942,0,0,0,0,0,0,0,0,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),DY280,HA280,KC280)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),EI280,HK280,KM280)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A280,$E$3:$E$14,$G$3:$G$14,0),ES280,HU280,KW280)","v":0},0,0,0,0,0,0,null,null,null,null,"Spain",null,null,null,null,null,null,null,230039.39007550743,225686.84230689981,229482.67112873803,241766.28982523707,209556.92875205018,215301.45327558546,220824.46483551833,226012.79025526214,229979.87123730953,220759.14270316059,197010.5485532225,170572.80142348405,155914.20035153296,150101.26506780085,140607.40008202981,128372.51595053214,113587.21812329367,85753.539920820127,43271.417250394326,21899.668976020104,21227.726157155965,21751.62713262079,21396.618237019367,21446.423697183542,18888.562063505306,13310.045006019824,6148.0336342912497,2023.2639620540594,1618.4405046591808,1161.5152031169273,648.14806955977065,72.81369033441942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Spain",null,null,null,null,null,null,null,243086.2754521438,239991.39957925174,245050.21685417264,258512.23172169449,224535.12523151643,231025.93011325816,237159.930259457,242878.86936828081,247204.72673446673,236989.14619026842,212080.21090598605,184649.95628621319,169008.22308321684,162578.07206721543,152035.30694656819,138525.11408744365,121790.5232868678,91286.386107857965,47055.044438775702,23853.462449728686,23189.650582169892,23734.527075524526,23359.676396802519,23428.678188255864,20604.952117792243,14426.790572755817,6460.1234696536621,2229.2092582188425,1786.6336516380904,1284.1961231868161,716.72561634887279,77.656290846465055,4.8198801976115759E-8,3.3380821115730507E-8,1.7347765824793666E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Spain",null,null,null,null,null,null,null,217826.57484064737,212285.42765557766,214894.48512923133,226081.91030852051,194795.4799240595,199846.22780223459,204790.22556448585,209462.43812768353,213119.95041356652,204914.9352360871,182614.05791352116,157253.77627158273,143687.63710826921,138422.97448345117,129938.86779317741,118885.6351141518,105998.27169861225,80646.278299633952,39830.312925631122,20133.690493337283,19458.262802930829,19966.849846931407,19633.323593531248,19669.183300080207,17347.709694012428,12306.305622679338,5870.5277825903477,1843.2303526683031,1471.7699624241475,1054.8022613940841,588.65923581111224,68.663312585764416,5.0012771947005039E-8,3.4637113899471639E-8,1.8000651892040498E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chile",null,"Chile",null,null,null,null,null,null,598163.09598522761,789882.85834675387,947965.26141987904,957658.40485191392,874952.15763292427,846054.70365886576,864182.83025682007,846770.84203525912,807305.4120133291,753562.4306101104,668083.29792736052,675716.44470727013,685191.93352952157,719333.78579942114,744445.86178025336,766098.29347467783,801069.30244139524,823192.49900731456,833314.15811099345,855310.80581383908,904639.28994165093,948051.6815010003,994547.4809295903,1057333.1873791364,1087268.2259353478,1087272.5806742485,1075970.7595213864,1070557.486723783,1055035.347738612,1024110.340644897,941966.78156595316,834142.47172864922,710447.54795869673,626881.08407687512,582659.74181117199,526076.99980025389,467963.27639388363,390701.7872355514,271794.88463728584,129659.55689864513,5.6676665419157987E-2,6.3024451946103691E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Chile",null,null,null,null,null,null,null,598163.09598522761,789882.85834675387,947965.26141987904,957658.40485191392,874952.15763292427,846054.70365886576,864182.83025682007,846770.84203525912,807305.4120133291,753562.4306101104,668083.29792736052,675716.44470727013,685191.93352952157,719333.78579942114,744445.86178025336,766098.29347467783,801069.30244139524,823192.49900731456,833314.15811099345,855310.80581383908,904639.28994165093,948051.6815010003,994547.4809295903,1057333.1873791364,1087268.2259353478,1087272.5806742485,1075970.7595213864,1070557.486723783,1055035.347738612,1024110.340644897,941966.78156595316,834142.47172864922,710447.54795869673,626881.08407687512,582659.74181117199,526076.99980025389,467963.27639388363,390701.7872355514,271794.88463728584,129659.55689864513,5.6676665419157987E-2,6.3024451946103691E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Chile",null,null,null,null,null,null,null,628437.18510149594,823835.24713513802,990197.30972259073,1003303.5064956754,903062.25541497394,897809.31508573983,922377.09893610876,910853.62825881457,875635.45736648003,825502.22858866199,738391.05765699118,754615.68582202902,765893.72104004165,806943.4214464362,840690.79839809996,866793.72341682506,908929.48998222069,940534.09916142712,956608.7755777511,979567.39355429274,1038499.4495864096,1091710.3937824001,1148732.1889391884,1222051.4256635481,1260967.7238117184,1264157.9278207624,1254960.3964127973,1259939.8421805203,1238820.0561017212,1200409.8866188116,1107355.2729352578,983910.86236797296,840863.63875521091,744531.14138760278,694114.88809427677,628767.24034366012,560239.5269090049,468891.67069108057,327065.71399339673,155825.91742046943,5.66766840087801E-2,6.3024472617763477E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Chile",null,null,null,null,null,null,null,569459.03804750601,757680.16203030839,908105.50525317597,914637.65632978559,847509.29030273668,797222.53277179843,809014.75006614905,787218.3824457099,743960.47629943246,687371.64456425246,603472.53416225396,604218.82832980412,611372.27821363974,639210.92061873071,656594.81669214636,675293.63619743171,702527.73586142028,716970.62275955838,725514.76738019055,744321.93794962717,785187.15608358011,819762.07267804292,897095.40635875054,915655.32306759944,939233.20365313918,929396.74807234947,915959.66001518094,914166.70562138711,901138.80370550859,873200.15432352258,801449.72719795129,707302.16850373009,600268.46914477774,527490.72981416539,489156.66414207418,440941.06362938753,391299.56269321695,325987.41713762173,225943.6977795884,107363.158170625,5.6676669028161208E-2,6.3024455959315273E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Colombia",null,"Colombia",null,null,null,null,null,null,629004.3616574792,775741.99091364909,837395.87141195405,886761.07655378385,931139.66270114144,908185.38893014053,887650.44719824451,829326.45466763305,724311.33844651678,629845.01119715942,557901.87720317976,541481.32822803943,517910.62691347848,523161.89921263722,491405.06016835151,442906.87351705064,379072.84125226649,339303.84389684559,319529.86129450524,260329.33810268727,154796.59852387549,53188.565506599509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Colombia",null,null,null,null,null,null,null,629004.3616574792,775741.99091364909,837395.87141195405,886761.07655378385,931139.66270114144,908185.38893014053,887650.44719824451,829326.45466763305,724311.33844651678,629845.01119715942,557901.87720317976,541481.32822803943,517910.62691347848,523161.89921263722,491405.06016835151,442906.87351705064,379072.84125226649,339303.84389684559,319529.86129450524,260329.33810268727,154796.59852387549,53188.565506599509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Colombia",null,null,null,null,null,null,null,659624.75263216533,813218.54389224667,880853.22114934667,936397.97151086491,986841.10314719798,965896.12516281556,952029.62266274821,898184.3698659488,775191.58875038277,674526.81080347858,599705.88552340423,579312.86232081428,560816.56490716373,561318.38763910066,523162.12517350062,492781.74167561776,429658.33526569442,373221.80750865967,349985.41895711818,285959.32013356476,175624.42642630095,67346.685153568658,7.8601162443417189E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Colombia",null,null,null,null,null,null,null,600449.03640578443,740845.78128973348,796846.4506932993,840402.05117453844,879202.49056935939,854283.6679306369,827737.03613628214,763669.84008602262,679216.49391837115,589519.11719254393,520465.34605265281,508720.42505888891,489916.95611065382,491614.33343371382,466108.98403162952,407524.45978008257,336505.31821459287,303705.87900005822,291446.07020953146,236706.1286955181,135023.63384178089,38500.295384079443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Italy",null,"Italy",null,null,null,null,null,null,817108.55670263898,865088.46927650843,815647.60616629082,739993.62333820097,773538.29860664974,779905.66659620847,784539.24618242052,790520.2923840374,796553.5680916314,803837.27666432585,810939.9500579359,788871.50880971563,794215.81083351746,817316.00183305365,843723.85140657937,867131.61678659217,891453.76476640324,914702.90083976265,940688.18368505465,965358.78751064965,985978.17254550743,980153.42993916932,988252.10192406271,996966.02351737977,1037318.7255237381,1078394.3796102721,1121746.5354627769,1167769.2156105202,1175238.691431249,1111878.5472370894,1032152.0842464092,942954.1964732093,842620.27695680188,733624.71768925723,609856.50704902865,488117.17379309499,318751.30282838427,172396.99220954138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Italy",null,null,null,null,null,null,null,817108.55670263898,865088.46927650843,815647.60616629082,739993.62333820097,773538.29860664974,779905.66659620847,784539.24618242052,790520.2923840374,796553.5680916314,803837.27666432585,810939.9500579359,788871.50880971563,794215.81083351746,817316.00183305365,843723.85140657937,867131.61678659217,891453.76476640324,914702.90083976265,940688.18368505465,965358.78751064965,985978.17254550743,980153.42993916932,988252.10192406271,996966.02351737977,1037318.7255237381,1078394.3796102721,1121746.5354627769,1167769.2156105202,1175238.691431249,1111878.5472370894,1032152.0842464092,942954.1964732093,842620.27695680188,733624.71768925723,609856.50704902865,488117.17379309499,318751.30282838427,172396.99220954138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Italy",null,null,null,null,null,null,null,844588.48040242668,894462.77139621112,841537.81411777937,768245.92498462356,804007.0980413669,814431.62190088676,822547.83682952763,832283.51330104517,842322.27717807423,853890.71358808142,865625.01488378155,848028.95907191932,858449.38472901017,886074.02396056172,917292.45818637824,945814.39794756204,975572.37054285791,1004597.7230742146,1036956.5967688914,1068167.7889831429,1095492.1440700595,1096468.2376819905,1110330.8215035275,1126520.4915945483,1173462.2929784199,1221561.8603986586,1272391.5868596379,1317500.1139768767,1257876.7500242514,1190979.1976633598,1105708.7257003405,1010498.0301701975,902818.27906026784,785587.60807714332,651681.27178679151,521351.15388021432,342903.19679434906,185657.87117100929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Italy",null,null,null,null,null,null,null,790649.52888050862,836805.51280023751,790937.85548549821,713010.85894021508,744433.42932139384,746730.28279013536,748184.26354676089,750567.65719601291,752761.83265535953,755938.14159258618,758601.91688046081,732249.76304748515,732966.85249581526,751778.63509192597,773630.04509701498,792198.11364545894,811380.67687588837,829172.68746651313,849145.88643190346,867647.13259070786,881936.35735401523,869679.5727996811,872260.97893592087,873904.16436941794,907995.31019890157,942695.59000620036,979200.86218980653,1017740.1595230639,1058587.7191347654,1036799.0523675948,962753.74829126417,879605.35194653564,786138.81493538793,684841.55053717562,570475.83940275351,456866.57306073501,296129.7028373559,160037.06183499115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uruguay",null,"Uruguay",null,null,null,null,null,null,85186.113220785104,94029.677431005795,104310.13052613781,106292.44069387403,105324.3403098198,105786.39621853575,104990.8499796791,104458.13955456877,102575.88285783635,100575.14043042283,97890.727267120164,98508.483125682294,100227.82180241635,99357.49539525529,69022.319327210949,26022.825598763029,18114.290046327074,6184.5169772319696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Uruguay",null,null,null,null,null,null,null,85186.113220785104,94029.677431005795,104310.13052613781,106292.44069387403,105324.3403098198,105786.39621853575,104990.8499796791,104458.13955456877,102575.88285783635,100575.14043042283,97890.727267120164,98508.483125682294,100227.82180241635,99357.49539525529,69022.319327210949,26022.825598763029,18114.290046327074,6184.5169772319696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Uruguay",null,null,null,null,null,null,null,85204.679472699587,94051.551823237329,104332.27632112795,106313.25886950466,105222.90292665028,105678.37720269131,104860.88833732776,104313.89256859056,102422.97719281395,100413.36297791789,97704.599118563856,98300.984158636129,99992.712140514574,99168.563511431013,68912.824426821899,25974.63526807947,18091.320299750107,6162.42146552949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Uruguay",null,null,null,null,null,null,null,85186.192113247729,94028.414914680456,104307.21163929842,106291.71001828311,105451.89402862461,105930.4093233872,105160.47469474934,104651.47138189134,102783.37000592651,100790.98205357586,98125.979234800965,98770.413528146659,100523.35692214254,99566.863582940729,69134.54607471182,26072.656885989774,18137.827855278527,6207.6138775976888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mexico",null,"Mexico",null,null,null,null,null,null,64218.429626319579,61882.34093437429,61231.292188867192,52086.532622528786,46509.120417332088,46601.172696262031,46435.708042742088,45701.991912513375,45282.051958437449,44817.459206023421,44395.285995335995,43844.041841035636,42332.24451996851,40962.430269188742,40381.723462664108,39730.887331625636,39387.932787613041,38665.86746723728,34907.408027174635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"México",null,null,null,null,null,null,null,64218.429626319579,61882.34093437429,61231.292188867192,52086.532622528786,46509.120417332088,46601.172696262031,46435.708042742088,45701.991912513375,45282.051958437449,44817.459206023421,44395.285995335995,43844.041841035636,42332.24451996851,40962.430269188742,40381.723462664108,39730.887331625636,39387.932787613041,38665.86746723728,34907.408027174635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"México",null,null,null,null,null,null,null,65945.172791542398,63854.281629058743,63560.731727073871,54748.895117225737,49584.059966541026,49934.113569364657,50021.081779359069,49550.11851634409,49375.874460844789,49133.537336950889,48905.354958889046,48515.542563413866,47124.258219566625,45823.410204733314,45257.770552390735,44553.167916486396,44100.339575840357,43327.597231729371,39453.854166624085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"México",null,null,null,null,null,null,null,62597.330038979788,60031.045205632232,59039.61959248998,49581.226724349915,43612.819836381961,43468.341398154211,43072.41704199848,42098.316394565838,41454.709346909367,40788.895375009866,40191.986925477308,39495.862361262902,37876.411087516521,36445.472714670112,35851.182071343414,35247.316272689553,34997.466664381405,34304.685063356184,30627.495046015476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Paraguay",null,"Paraguay",null,null,null,null,null,null,82269.590955237218,82770.969815234173,82952.096446689073,82758.643259741279,86412.766307842787,90721.57743837437,94944.829349295091,96143.398264839532,98226.898516942951,98803.616142139479,97778.170034854236,95592.220767440522,90662.840506624823,88232.138321713006,84571.964694356866,78489.043040460645,69013.457261350472,57063.773719089273,57667.653265928784,57652.015592234966,55628.603189748748,39651.906911885315,15638.923194598368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Paraguay",null,null,null,null,null,null,null,82269.590955237218,82770.969815234173,82952.096446689073,82758.643259741279,86412.766307842787,90721.57743837437,94944.829349295091,96143.398264839532,98226.898516942951,98803.616142139479,97778.170034854236,95592.220767440522,90662.840506624823,88232.138321713006,84571.964694356866,78489.043040460645,69013.457261350472,57063.773719089273,57667.653265928784,57652.015592234966,55628.603189748748,39651.906911885315,15638.923194598368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Paraguay",null,null,null,null,null,null,null,84751.366562295225,85509.678242331414,85929.342970506623,85949.643574736721,90649.352092802641,95491.830128442729,100248.58353344824,101874.68168549571,104441.90788094266,105371.63058401518,104577.99147607137,102456.9550393901,97617.736669143691,95164.917835781613,91429.519909658717,85243.571005619538,75200.818036711295,62437.074037068473,63399.999256737116,63598.862273706829,61492.954153412145,43962.306656668829,17428.91102825003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Paraguay",null,null,null,null,null,null,null,79891.535436115635,80148.635326801581,80104.963044013013,79712.199539981186,82353.618360237611,86155.483295107682,89873.94542424244,90672.170148070552,92303.497288066719,92551.947558596861,91312.782641349724,89066.829004574829,84235.696261749254,81672.384365933089,78083.205946735718,72305.479798633954,63337.830694653632,52146.312764271584,52448.478243177757,52258.091396559146,50324.189533085824,35643.878901386597,14034.004490574145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recent awards and other",null,"Recent awards and other",null,null,null,null,null,null,68230.392529147459,55726.535485480206,106649.92798739014,178539.51504801205,254637.933511179,308964.24525790964,380454.95897531975,568495.06908808602,615026.09536258341,695506.13769675186,727476.44124264992,676778.47091307223,711512.96142189228,750064.53459210508,792151.7639951529,869815.05581801967,874563.59551622136,890554.98532226705,841989.17151091807,852831.37010123802,884251.77955108113,894365.24344247836,888877.42207876837,876668.75691337511,859238.68218615779,825948.25383704714,792851.75561983953,750785.46073459648,705470.60205667373,646790.01330270874,577730.85771950497,498483.28134614864,453893.58064472413,469400.1636437776,486382.04772899859,504548.77051216195,523340.43881066819,544090.9333788302,566245.65933878929,590154.44707299722,615947.06506837229,643613.16854952998,624841.43151055404,608945.83893935825,588580.31174736575,565614.6039651233,539730.01201951224,509583.26183432323,474704.97546935122,435584.48268679227,391452.16210141365,342906.4945171462,293768.2614994609,234389.30565432628,166337.46916713825,91513.189667807907,10981.254225714119,131.22565287795874,140.34583575297688,-3.9249591831784531E-5,0,0,0,0,0,0,0,null,null,null,null,"Recent awards and other",null,null,null,null,null,null,null,68230.392529147459,55726.535485480206,106649.92798739014,178539.51504801205,254637.933511179,308964.24525790964,380454.95897531975,568495.06908808602,615026.09536258341,695506.13769675186,727476.44124264992,676778.47091307223,711512.96142189228,750064.53459210508,792151.7639951529,869815.05581801967,874563.59551622136,890554.98532226705,841989.17151091807,852831.37010123802,884251.77955108113,894365.24344247836,888877.42207876837,876668.75691337511,859238.68218615779,825948.25383704714,792851.75561983953,750785.46073459648,705470.60205667373,646790.01330270874,577730.85771950497,498483.28134614864,453893.58064472413,469400.1636437776,486382.04772899859,504548.77051216195,523340.43881066819,544090.9333788302,566245.65933878929,590154.44707299722,615947.06506837229,643613.16854952998,624841.43151055404,608945.83893935825,588580.31174736575,565614.6039651233,539730.01201951224,509583.26183432323,474704.97546935122,435584.48268679227,391452.16210141365,342906.4945171462,293768.2614994609,234389.30565432628,166337.46916713825,91513.189667807907,10981.254225714119,131.22565287795874,140.34583575297688,-3.9249591831784531E-5,0,0,0,0,0,0,0,null,null,null,null,null,"Recent awards and other",null,null,null,null,null,null,null,94214.95322305827,83044.047419774099,136864.51764276615,211537.7879315521,291188.88189070113,349756.21247658972,424765.35090215725,635663.74284987256,687727.11262257514,781058.34851566935,819269.96425835439,775202.65370434406,817261.54961822857,863676.59175495151,914231.6866033487,1000515.1793876149,1006508.2907959572,1029136.2434478023,988967.69823988329,1008762.3153909561,1049397.8556995487,1057583.6897170059,1057226.9694920934,1049178.3040963195,1035459.3176212698,1004111.712509769,972731.8271712109,931375.39560980489,885652.52681554377,823919.78139998019,750027.16012772918,664533.62811988371,583511.4841571888,602164.22314511123,622172.09052010637,643056.70671325258,664292.44793892978,687332.90244543424,711373.64835614909,736803.01912570873,763609.88912094082,791875.3342998625,769999.06791718875,753074.0661743877,730408.90489511692,704270.95682713925,674305.6927795728,638773.89586361067,597047.55323329999,549675.37523352564,495655.09048703575,435680.09163309413,374673.52023069304,300314.06707903795,214219.76934099683,118832.70959801628,16083.855417887127,-4973.4156510300172,164.24673719580196,-4.5544966414097907E-5,0,0,0,0,0,0,0,null,null,null,null,null,"Recent awards and other",null,null,null,null,null,null,null,42420.035514426883,28357.857616322839,76511.292554133732,145527.41740760847,218073.36255473868,268132.71092631377,336363.89262809313,502819.1954477703,544195.29527284799,612410.70259148628,638620.9538067698,581846.11347870808,609851.91686261073,641220.501431679,675589.18166966364,745474.45072649245,747616.92774863169,759637.4797285992,703665.53826062381,706711.90656323475,730151.81234366912,742985.3633349014,733286.29803400021,718048.52914916561,697998.52037484129,663731.18347918219,629946.69998097897,588146.05721528269,544251.52679478412,489399.39304693544,425829.98864117381,353501.03317395702,329813.9419894556,342773.24044456152,357329.4192627219,373380.56140379986,390360.47431783337,409445.36156160384,430334.80971275998,453314.3160685458,478633.77400361799,506201.05433392728,490435.02820753568,475965.16527393815,458134.74280367204,438463.34327369661,416730.92825470882,391867.51004148583,363572.23847181379,332281.56706842117,297376.62740276882,259442.57797568373,221428.5242996788,175825.64729015547,124075.2515050574,67689.08336371636,7145.4249015339201,-3621.95907760415,119.06035644431269,-3.3179124283837821E-5,0,0,0,0,0,0,0]
["Brasil",null,"Brasil",null,null,null,null,null,null,57711.272625379133,{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CL288,FN288,IP288)","v":94002.169645492031},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CM288,FO288,IQ288)","v":152428.00988187568},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CN288,FP288,IR288)","v":174072.78728510204},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CO288,FQ288,IS288)","v":187214.45876637299},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CP288,FR288,IT288)","v":198966.73860647317},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CQ288,FS288,IU288)","v":214352.99447913471},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CR288,FT288,IV288)","v":236812.25138582871},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CS288,FU288,IW288)","v":257186.56714256722},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CT288,FV288,IX288)","v":283578.8759273357},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CU288,FW288,IY288)","v":291902.57342002657},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CV288,FX288,IZ288)","v":314503.35573928012},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CW288,FY288,JA288)","v":331574.47244226403},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CX288,FZ288,JB288)","v":349116.64758791821},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CY288,GA288,JC288)","v":367291.25826502871},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),CZ288,GB288,JD288)","v":401802.55312211107},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DA288,GC288,JE288)","v":446972.12042542506},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DB288,GD288,JF288)","v":496110.11316794052},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DC288,GE288,JG288)","v":515307.89939195645},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DD288,GF288,JH288)","v":532662.50504929898},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DE288,GG288,JI288)","v":534380.05986073974},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DF288,GH288,JJ288)","v":526450.1869938923},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DG288,GI288,JK288)","v":488369.67633785674},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DH288,GJ288,JL288)","v":421615.04806023987},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DI288,GK288,JM288)","v":333566.68228329648},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DJ288,GL288,JN288)","v":233730.80778888217},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DK288,GM288,JO288)","v":117069.23153974865},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DL288,GN288,JP288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DM288,GO288,JQ288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DN288,GP288,JR288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DO288,GQ288,JS288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DP288,GR288,JT288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DQ288,GS288,JU288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DR288,GT288,JV288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DS288,GU288,JW288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DT288,GV288,JX288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DU288,GW288,JY288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DV288,GX288,JZ288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DW288,GY288,KA288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DX288,GZ288,KB288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DY288,HA288,KC288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),DZ288,HB288,KD288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EA288,HC288,KE288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EB288,HD288,KF288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EC288,HE288,KG288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),ED288,HF288,KH288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EE288,HG288,KI288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EF288,HH288,KJ288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EG288,HI288,KK288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EH288,HJ288,KL288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EI288,HK288,KM288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EJ288,HL288,KN288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EK288,HM288,KO288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EL288,HN288,KP288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EM288,HO288,KQ288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EN288,HP288,KR288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EO288,HQ288,KS288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EP288,HR288,KT288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EQ288,HS288,KU288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),ER288,HT288,KV288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),ES288,HU288,KW288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),ET288,HV288,KX288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EU288,HW288,KY288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EV288,HX288,KZ288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EW288,HY288,LA288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EX288,HZ288,LB288)","v":0},{"$f":"+CHOOSE(_xlfn.XLOOKUP($A288,$E$3:$E$14,$G$3:$G$14,0),EY288,IA288,LC288)","v":0},null,null,null,null,"Brasil",null,null,null,null,null,null,null,57711.272625379133,94002.169645492031,152428.00988187568,174072.78728510204,187214.45876637299,198966.73860647317,214352.99447913471,236812.25138582871,257186.56714256722,283578.8759273357,291902.57342002657,314503.35573928012,331574.47244226403,349116.64758791821,367291.25826502871,401802.55312211107,446972.12042542506,496110.11316794052,515307.89939195645,532662.50504929898,534380.05986073974,526450.1869938923,488369.67633785674,421615.04806023987,333566.68228329648,233730.80778888217,117069.23153974865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Brasil",null,null,null,null,null,null,null,63110.955110589544,100395.03582106227,162512.37540614582,185589.13271381846,200376.76882890236,213741.44691151378,230876.56773659188,255491.03039597746,278102.66319207166,307156.22029924305,317438.42211119999,342866.19872447866,362602.40178727295,382736.65758077457,403481.65528657049,442043.43320621049,492255.44477915665,546959.43579553498,569213.06817702716,589558.87511151924,592799.66970031196,585373.21306924487,544395.67732179991,471218.55943244079,373823.27165177197,259967.1278274759,125886.30907364553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Brasil",null,null,null,null,null,null,null,52636.066267802918,87986.245896923327,143009.69680148308,163317.07374729365,174923.22648397295,185252.31650635428,199033.59730915315,219501.04241321035,237816.26791337645,261760.23630173499,268314.777902812,288325.95985605119,302952.48952685465,325102.10540840827,334459.77940608124,365331.46135354892,405947.19912673224,450062.53918657277,466566.05283703917,481294.60801582504,481734.23847482284,473452.21151659009,438087.84122085833,377201.72468921164,297604.87557273143,210458.35912518916,109277.88289549554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USA",null,"USA",null,null,null,null,null,null,16225.949230490689,15771.71007778555,16520.480359217072,17134.787289143969,17811.253113737232,18424.504752560111,19106.046790137087,19576.414780500978,19896.66987830411,20049.897770084837,20130.541067656392,20488.906134839668,20606.669343147649,20664.417379977203,20659.940768981982,20610.989384674256,20840.567032457944,20786.930532122173,20692.859655723274,20560.456050787496,20399.052773798248,20451.695039162383,20310.376406493495,20135.376047786936,19932.411366080843,19708.318839278589,19718.438206638682,19534.448055645906,19361.76001444034,19218.631797409689,19097.198568908145,19147.606139506024,19107.61467828965,19094.547795415547,19108.033019167739,19124.020876203424,19221.663558768912,19231.411250725741,19243.206834583067,19260.608315080877,19302.91018362917,19408.973913331938,19525.278994975783,19668.094000343714,16358.55164930884,8477.6380376591678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"USA",null,null,null,null,null,null,null,16225.949230490689,15771.71007778555,16520.480359217072,17134.787289143969,17811.253113737232,18424.504752560111,19106.046790137087,19576.414780500978,19896.66987830411,20049.897770084837,20130.541067656392,20488.906134839668,20606.669343147649,20664.417379977203,20659.940768981982,20610.989384674256,20840.567032457944,20786.930532122173,20692.859655723274,20560.456050787496,20399.052773798248,20451.695039162383,20310.376406493495,20135.376047786936,19932.411366080843,19708.318839278589,19718.438206638682,19534.448055645906,19361.76001444034,19218.631797409689,19097.198568908145,19147.606139506024,19107.61467828965,19094.547795415547,19108.033019167739,19124.020876203424,19221.663558768912,19231.411250725741,19243.206834583067,19260.608315080877,19302.91018362917,19408.973913331938,19525.278994975783,19668.094000343714,16358.55164930884,8477.6380376591678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"USA",null,null,null,null,null,null,null,16772.977496308049,16362.362127779206,17174.304832235866,17840.374808289434,18570.181016218903,19239.455296964814,19976.183965967073,20497.710212749302,20865.993979483505,21062.827649998067,21186.506652818141,21588.793368141745,21751.149798219791,21852.743688304963,21891.020553901919,21884.794544236102,22155.716225895892,22142.172967132577,22086.97571530682,21990.715638030095,21861.90217137121,21942.87935096708,21826.8860235506,21674.801017354206,21492.946559212498,21288.192814321603,21317.356601800857,21147.658946958913,20989.393144810278,20863.113035709292,20762.193780326015,20837.451184360281,20826.976605024447,20848.749507265697,20902.65520714999,20961.760030315807,21104.449346636255,21160.48574396981,21221.965243719518,21293.196113614387,21397.229048570862,21575.037260481724,21773.102488417684,22007.253515450589,17101.677382198632,8867.2491278213565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"USA",null,null,null,null,null,null,null,15712.030756054155,15216.554846323008,15915.686664174271,16481.798342423557,17108.76160659171,17670.096564997275,18300.674318907695,18724.144714414502,19000.656378291147,19114.500228672539,19156.462833470236,19475.478654586786,19553.424063154584,19572.187714807435,19529.868201221627,19443.220603056576,19636.492534588095,19548.334099065334,19421.617439694393,19259.245498405191,19070.498801943631,19110.46979718353,18948.056408371584,18754.058829888312,18533.644556187362,18293.508813213128,18287.512141134201,18091.144731231867,17905.551205949083,17746.938957513063,17606.49389315585,17633.811577381286,17566.340873693047,17520.779167384695,17496.498650356338,17471.858690529927,17526.556806058958,17491.560084342342,17455.002644239092,17419.742630716544,17401.934414839296,17438.62984249369,17476.266846402905,17531.404548293245,15734.721483542729,8149.8181409633989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water",null,"Water",null,null,null,null,null,null,395276.26313407288,382166.32385626965,368112.91538326838,388963.89078574663,408506.27108207426,431677.18796572095,454703.60140707734,421773.37254004384,385604.59017610952,404012.38875293295,422608.51198914368,431425.53603021574,451387.66444611718,432181.49804378964,440033.25061175483,394198.59218730533,405703.10125821206,416602.76349739451,427489.58903243399,434348.63596093259,446315.62000360445,459120.86285178852,468161.29818047181,477610.39913945121,484451.67546896805,488483.9998425786,492836.65713493701,496346.95171942282,499624.80104031693,498154.23286465392,505029.92083807092,489971.69639674958,491527.26926233928,492167.29032559041,500160.1127418328,509104.51174453727,513043.2866835462,522351.26853023766,531847.24008102273,541535.47228075447,551420.34367143782,561506.34331217536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Future Investments",null,"Future Growth",null,null,null,null,null,null,506742.960057294,650372.65837098216,890282.08176034293,1306766.8027486533,1857518.2517701217,2520135.2892114474,3238179.1615697527,3795931.3212870648,4575158.0666289683,5053923.9310459606,5680799.6926042698,6279802.1906988127,6888341.1381924031,7372731.5572618637,7952632.8568630805,8545240.5100286622,9079097.0401834324,9655389.7264548577,10197756.799901737,10738053.465494987,11270368.882929904,11782712.579068691,12283700.178757982,12763357.418437999,13221494.317340741,13493172.610601028,13654257.579130374,13712229.389546145,13605422.100040603,13664167.396570232,13688243.772810727,13620449.343142383,13536177.354643995,13570181.778448792,13569879.921821065,13556571.14260144,13569988.876003951,13561879.632675977,13564603.187421689,13565100.788526608,13563486.869964227,13564870.052205559,13564095.45297306,13564000.264211297,13564000.254185483,13564000.242786132,13564000.22982507,13564000.215088341,13564000.198332682,13564000.179281497,13564000.1576203,13564000.132991519,13564000.104988594,13564000.073149268,13564000.036947954,13563999.995787062,13563999.948987126,13563999.895775599,13563999.835274095,13563999.766483882,13563999.688269412,13563999.59933956,13563999.498226317,13563999.383260559,13563999.252544492,13563999.103920326,13563998.934934648,null,null,null,null,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ",null,null,null,null,null,null,{"$f":"+SUM(J280:J291)","v":3550176.37579958},{"$f":"+SUM(K280:K291)","v":4093122.5464604348},4612978.3446606509,5132794.7943019383,5753121.4429712454,6470724.3246080838,7310365.1390661411,7981522.3381556366,8657107.0123105347,9109271.3081464078,9616917.6173627544,10137585.288418889,10789878.384302884,11363223.670764724,11986927.251425445,12580419.756240474,13138875.231094398,13744311.460802883,14232615.00112682,14739007.048652675,15277985.785477066,15725897.778387288,16169254.076046843,16635132.633192552,17062159.282167837,17240020.996199355,17280598.990249991,17219246.216352168,17061771.742826555,16965480.677620105,16764868.763819134,16405221.40891698,{"$f":"+SUM(AP280:AP291)","v":16053773.644144846},15911349.581979709,15768046.364171265,15603542.61932769,15412308.844279202,15210652.025280863,14953734.178313371,14845710.873094086,14750157.245564332,14789398.601005048,14208462.163478591,14192614.197151,14168939.117582157,14138092.484788913,14103730.241844583,14073583.476922665,14038705.173802033,13999584.661968289,13955452.319721714,13906906.627508665,13857768.366488054,13798389.378803594,13730337.506115092,13655513.18545487,13574981.20321284,13564131.121428477,13564140.181109848,13563999.766444633,13563999.688269412,13563999.59933956,13563999.498226317,13563999.383260559,{"$f":"+SUM(BV280:BV291)","v":13563999.252544492},13563999.103920326,13563998.934934648,null,null,null,null,"Total ",null,null,null,null,null,null,null,2648157.152608213,3060583.5642331829,3354583.3475170392,3437064.100767538,3487096.9201190495,3518911.8474309151,3617482.3760893117,3763817.6443285285,3696344.3555054581,3651334.9883475141,3513509.4127693414,3426357.5616898597,3450149.5816643639,3558310.6154590705,3594261.1439506095,3640980.6540245069,3654075.089652753,3672318.9708506307,3607368.6121926489,3566604.947196756,3561301.2825435582,3484064.3364668088,3417392.5991083896,3394164.8156151017,3356213.2893581265,3258364.385755748,3133504.7539846818,3010669.8750865995,2956724.8417456341,2803159.0481852219,2571595.070170335,2294800.3693778478,2026069.0202385124,1849000.5132053257,1698006.3296083671,1537866.9649817143,1329276.681591705,1126421.1240746488,857283.75081065821,739074.61228672322,635250.03192866687,663022.20548731391,644366.71050552977,628613.93293970195,604938.86339667463,574092.24200278241,539730.01201951224,509583.26183432323,474704.97546935122,435584.48268679227,391452.16210141365,342906.4945171462,293768.2614994609,234389.30565432628,166337.46916713825,91513.189667807907,10981.254225714119,131.22565287795874,140.34583575297688,-3.9249591831784531E-5,0,0,0,0,0,0,0,null,null,null,null,null,"Total ",null,null,null,null,null,null,null,2785736.7982447254,3214724.9190660897,3528012.1107437462,3628438.7277279855,3674037.7285568714,3743004.4278482678,3864863.1449426925,4051591.5570231192,3983290.5793581349,3955104.8265342843,3824885.0075460598,3755538.5910593797,3800517.7019923786,3925336.7896892917,3978385.1660372396,4064129.7584556961,4094262.6487909523,4119804.9607969564,4073727.4312981153,4041458.7335349419,4058358.052389584,3988121.9324873704,3923301.1307130731,3914072.2599924663,3885810.5047401851,3785513.6119437432,3653747.5995887462,3532192.2199723795,3405125.3597379648,3237456.1748410477,2984570.0781600024,2679857.6281332606,2348020.3785777404,2153131.7221171563,1988870.9056083418,1814136.8609674429,1588539.6209889199,1363042.9300514942,1059661.3275932653,913922.13265979255,785007.17484619573,813450.4345848168,791772.17040560639,775081.31968983833,747510.58227731555,713138.20595496055,674305.6927795728,638773.89586361067,597047.55323329999,549675.37523352564,495655.09048703575,435680.09163309413,374673.52023069304,300314.06707903795,214219.76934099683,118832.70959801628,16083.855417887127,-4973.4156510300172,164.24673719580196,-4.5544966414097907E-5,0,0,0,0,0,0,0,null,null,null,null,null,"Total ",null,null,null,null,null,null,null,2516827.3683010731,2913385.6375825414,3189672.7668567975,3255043.9025329999,3307464.3729880964,3304692.0693091205,3381531.2767308224,3489384.658355352,3426612.5494921482,3365161.1026945468,3220876.7983535691,3119423.4495910914,3132937.0186524065,3224606.3788462598,3238920.476983726,3257776.430377536,3246085.7472747792,3252402.4322452266,3178666.2187738069,3128332.7412032145,3102886.1492358288,3019100.7142587965,2993345.9090420073,2923232.9834053633,2878713.2640498136,2776881.6951188138,2658543.1450051866,2539987.2974436339,2523355.3708034311,2418200.3409569599,2208228.6172593562,1958111.0285141899,1733787.5669433645,1572626.2999633218,1434458.4214579239,1288660.0567844522,1095316.2966544651,912961.4006185591,673733.51013658743,578097.21686988731,496035.76509512635,523639.74720087694,507911.29505393858,493496.56982223142,473869.4642872148,446613.16141465999,416730.92825470882,391867.51004148583,363572.23847181379,332281.56706842117,297376.62740276882,259442.57797568373,221428.5242996788,175825.64729015547,124075.2515050574,67689.08336371636,7145.4249015339201,-3621.95907760415,119.06035644431269,-3.3179124283837821E-5,0,0,0,0,0,0,0]
[]
[]
[null,null,"Equity Contributions",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Equity Contributions",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Equity Contributions",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Equity Contributions",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
[]
[null,11,"Spain",null,null,null,null,null,null,{"$f":"+SUMIFS(J$25:J$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},700,2.3496136010159316E-4,0,0,0,0,2.6357915303698576E-4,2.7384278187270183E-4,0,{"$f":"+SUMIFS(T$25:T$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,-3.5527136788005009E-12,0,0,0,0,0,0,{"$f":"+SUMIFS(AD$25:AD$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AN$25:AN$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AX$25:AX$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(BH$25:BH$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(BR$25:BR$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,null,null,null,11,"Spain",null,null,null,null,null,null,null,{"$f":"+SUMIFS(CK$25:CK$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},700,2.3496136010159316E-4,0,0,0,0,2.6357915303698576E-4,2.7384278187270183E-4,0,{"$f":"+SUMIFS(CU$25:CU$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,-3.5527136788005009E-12,0,0,0,0,0,0,{"$f":"+SUMIFS(DE$25:DE$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(DO$25:DO$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(DY$25:DY$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(EI$25:EI$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(ES$25:ES$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,null,null,null,null,11,"Spain",null,null,null,null,null,null,null,{"$f":"+SUMIFS(FM$25:FM$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},700,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(FW$25:FW$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,3.5527136788005009E-12,0,0,0,0,0,0,{"$f":"+SUMIFS(GG$25:GG$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(GQ$25:GQ$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(HA$25:HA$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(HK$25:HK$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(HU$25:HU$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,null,null,null,null,11,"Spain",null,null,null,null,null,null,null,{"$f":"+SUMIFS(IO$25:IO$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},700,0,0,0,0,2.4204170152586355E-4,0,0,0,{"$f":"+SUMIFS(IY$25:IY$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,-1.7763568394002505E-12,0,0,0,0,0,0,{"$f":"+SUMIFS(JI$25:JI$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(JS$25:JS$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(KC$25:KC$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(KM$25:KM$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(KW$25:KW$484,$A$25:$A$484,$C297,$B$25:$B$484,$B297)","v":0},0,0,0,0,0,0]
[null,11,"Chile",null,null,null,null,null,null,26992.460628961169,138282.90730832375,36850.919728287801,12291.12446894604,10399.845669633567,0,0.14359445451293082,7.0611138104039003E-2,0.35632769717140161,0,0,0,0,4.671446512464666E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Chile",null,null,null,null,null,null,null,26992.460628961169,138282.90730832375,36850.919728287801,12291.12446894604,10399.845669633567,0,0.14359445451293082,7.0611138104039003E-2,0.35632769717140161,0,0,0,0,4.671446512464666E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Chile",null,null,null,null,null,null,null,27007.251435548147,138299.55054790693,36986.672766923977,12797.28949872575,11621.231520908495,484.88203817957162,-14.911000929667544,398.99628286741444,830.38572746503201,218.90313108783042,363.26023217303657,362.05318935938578,287.75521333057151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Chile",null,null,null,null,null,null,null,26977.689431288789,138266.31405828867,36723.823937094072,11812.319347590405,9449.8715041712767,0,13.582219432730582,-118.19438956934019,-904.553838269994,-302.54154707067141,-396.7741482037261,-359.07572687836262,-338.0853559689341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Colombia",null,null,null,null,null,null,64340.353296925707,99320.041864229061,35134.884447649718,6141.3685138780638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Colombia",null,null,null,null,null,null,null,64340.353296925707,99320.041864229061,35134.884447649718,6141.3685138780638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Colombia",null,null,null,null,null,null,null,64340.333600795304,99318.588511781098,35174.666483204346,6183.64551674615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Colombia",null,null,null,null,null,null,null,64340.373115166512,99321.547008453519,35095.281371139397,6099.1769365904547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Italy",null,null,null,null,null,null,24157,7086.0396426510251,13439.47886000447,16473.741746761902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Italy",null,null,null,null,null,null,null,24157,7086.0396426510251,13439.47886000447,16473.741746761902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Italy",null,null,null,null,null,null,null,24157,7086.3633134339798,13439.593190858668,16486.378755400987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Italy",null,null,null,null,null,null,null,24157,7085.7182332883531,13439.364873228067,16461.224417194011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Uruguay",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Uruguay",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Uruguay",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Uruguay",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Mexico",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"México",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"México",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"México",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Paraguay",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Paraguay",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Paraguay",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Paraguay",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Recent awards and other",null,null,null,null,null,null,19579.905560106723,14544.464200267847,40783.300401928216,63916.197972040696,61740.967908484476,30650.50598483943,52436.467029633335,77835.826845238218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,11,"Recent awards and other",null,null,null,null,null,null,null,19579.905560106723,14544.464200267847,40783.300401928216,63916.197972040696,61740.967908484476,30650.50598483943,52436.467029633335,77835.826845238218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,null,11,"Recent awards and other",null,null,null,null,null,null,null,19581.020490805819,14547.624790447127,40839.333836210943,63819.333016229983,61990.784325368564,31149.910966052517,51513.856024446854,78312.956548029601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8710341579877711E-5,0,0,0,0,0,0,null,null,null,null,11,"Recent awards and other",null,null,null,null,null,null,null,19578.779897772372,14541.373510333808,40727.548233203051,64007.805223027826,61458.868912008904,30194.386707689802,53316.095286919808,78294.046521723649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5485073421564554E-5,0,0,0,0,0,0]
[null,11,"Brasil",null,null,null,null,null,null,36872.217806845118,26941.67085480149,12997.28841633189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Brasil",null,null,null,null,null,null,null,36872.217806845118,26941.67085480149,12997.28841633189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Brasil",null,null,null,null,null,null,null,36876.384724473799,27060.105982557219,13091.856713092511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Brasil",null,null,null,null,null,null,null,36868.039337320661,26823.136893736326,12902.73528968123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"USA",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"USA",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"USA",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"USA",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Water",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Future Growth",null,null,null,null,null,null,0,0,131307.86038513944,171980.08921052306,324598.79483766307,365743.2014669003,344118.47591302154,318907.33141193644,396166.31402594771,396166.66666666674,349999.99999999994,350000,350000,350000,350000,350000,350000,350000,350000,350000,350222.94201967318,350023.11417060171,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,2904744.5522183892,{"$f":"(+SUMIFS(BU$25:BU$484,$A$25:$A$484,$C308,$B$25:$B$484,$B308)) * (-1)","v":0},{"$f":"+SUMIFS(BV$25:BV$484,$A$25:$A$484,$C308,$B$25:$B$484,$B308)","v":0},0,0,null,null,null,11,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,11,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ",null,null,null,null,null,null,{"$f":"+SUM(J297:J308)","v":171941.93729283873},286875.12387027318,270513.73247430287,270802.52191214974,396739.60841578111,396393.7074517397,396555.0865371094,396743.22913189192,396166.67062748765,396166.66666666674,349999.99999999994,350000,350000,350000,350000,350000,350000,350000,350000,350000,350222.94201967318,350023.11417060171,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,{"$f":"+SUM(AP297:AP308)","v":350000.4},350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.4,350000.40004197747,350000.4,2904744.5522183892,0,{"$f":"+SUM(BV297:BV308)","v":0},0,0,null,null,null,null,"Total ",null,null,null,null,null,null,null,171941.9372928387,286875.12387027318,139205.87208916346,98822.432701626705,72140.813578118046,30650.50598483943,52436.610624087851,77835.897719955479,0.35660153995327432,0,0,0,0,-3.0855690275540344E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9141.2398010345478,-2796.0391656030874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4727.9865236559135,0,0,4.1977438464093559E-5,0,0,0,0,0,0,null,null,null,null,null,"Total ",null,null,null,null,null,null,null,171961.99025162306,287012.23314612632,139532.12299029043,99286.646787102873,73612.015846277063,31634.793004232088,51498.945023517183,78711.952830897018,830.38572746503201,218.90313108783042,363.26023217303657,362.05318935938578,287.75521333057151,3.5527136788005009E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9083.7419353721943,-2844.1889867718014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5483.3147759724043,0,4.8710341579877711E-5,0,0,0,0,0,0,null,null,null,null,null,"Total ",null,null,null,null,null,null,null,171921.88178154832,286738.08970410068,138888.75370434584,98380.525924402697,70908.740416180182,30194.386707689802,53329.677748394242,78175.852132154308,-904.553838269994,-302.54154707067141,-396.7741482037261,-359.07572687836262,-338.0853559689341,-1.7763568394002505E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9115.7834758928166,-2826.9555973520933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3992.7455899419524,0,3.5485073421564554E-5,0,0,0,0,0,0]
[]
[]
[null,null,"Distributions",null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,"Distributions",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Distributions",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,null,null,null,null,null,"Distributions",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
[]
[null,10,"Spain",null,null,null,null,null,null,{"$f":"+SUMIFS(J$25:J$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-9202.6071700379307},-23915.777754799255,-14710.492482288946,-6533.9603360575093,-52034.196838856384,-11439.143634132826,-12131.707608665118,-12919.280960347882,-14565.968092726838,-28079.077975608347,{"$f":"+SUMIFS(T$25:T$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-41850.843851597296},-42592.612111102731,-28645.570788676818,-18597.899712557817,-21802.168721330658,-23764.690938224172,-25311.844135182102,-37147.830088583651,-49513.912943933057,-24920.004488906558,{"$f":"+SUMIFS(AD$25:AD$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-2467.7156748977882},-1216.7725694219655,-2138.6423204763341,-1704.717235271411,-4316.4683768472896,-7127.3791466929133,-8253.4350622221991,-4628.9084302490737,-570.7311022833112,-589.63742292430663,{"$f":"+SUMIFS(AN$25:AN$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-608.61138021274462},-628.48252092925247,-78.784412941841822,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AX$25:AX$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(BH$25:BH$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(BR$25:BR$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,null,null,null,10,"Spain",null,null,null,null,null,null,null,{"$f":"+SUMIFS(CK$25:CK$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-9202.6071700379307},-23915.777754799255,-14710.492482288946,-6533.9603360575093,-52034.196838856384,-11439.143634132826,-12131.707608665118,-12919.280960347882,-14565.968092726838,-28079.077975608347,{"$f":"+SUMIFS(CU$25:CU$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-41850.843851597296},-42592.612111102731,-28645.570788676818,-18597.899712557817,-21802.168721330658,-23764.690938224172,-25311.844135182102,-37147.830088583651,-49513.912943933057,-24920.004488906558,{"$f":"+SUMIFS(DE$25:DE$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-2467.7156748977882},-1216.7725694219655,-2138.6423204763341,-1704.717235271411,-4316.4683768472896,-7127.3791466929133,-8253.4350622221991,-4628.9084302490737,-570.7311022833112,-589.63742292430663,{"$f":"+SUMIFS(DO$25:DO$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-608.61138021274462},-628.48252092925247,-78.784412941841822,0,0,0,0,0,0,0,{"$f":"+SUMIFS(DY$25:DY$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(EI$25:EI$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(ES$25:ES$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,null,null,null,null,10,"Spain",null,null,null,null,null,null,null,{"$f":"+SUMIFS(FM$25:FM$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-10559.44371391085},-23727.95045996784,-14620.477490577814,-6632.1029145203329,-55175.109491356969,-11921.075387242627,-12810.126123088328,-13728.175172451689,-15590.209922013115,-30486.368136424571,{"$f":"+SUMIFS(FW$25:FW$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-44342.045271884461},-44820.831914063703,-30783.029618465851,-20288.825308825253,-23874.16703015886,-25977.088028743136,-28093.650155746276,-40490.960088532993,-51716.825329926629,-27060.095633026624,{"$f":"+SUMIFS(GG$25:GG$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-2619.7957884365496},-1356.6748543832985,-2321.081898915023,-1846.4916730844627,-4744.8776819005916,-7867.7676186953968,-9149.6639300681363,-4760.6443359464192,-625.37076575469769,-648.94148788559778,{"$f":"+SUMIFS(GQ$25:GQ$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-672.77458893926257},-697.84082604301523,-84.024106647676376,-1.8770282622426748E-8,-1.8770282622426748E-8,-1.8770282622426748E-8,0,0,0,0,{"$f":"+SUMIFS(HA$25:HA$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(HK$25:HK$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(HU$25:HU$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,null,null,null,null,10,"Spain",null,null,null,null,null,null,null,{"$f":"+SUMIFS(IO$25:IO$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-7906.4143714697329},-24102.926322002786,-14798.347594103738,-6433.9226013077614,-49825.147029759741,-10922.481475597795,-11443.393159573683,-12120.585933090173,-13518.40764058708,-25680.851111391865,{"$f":"+SUMIFS(IY$25:IY$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-39103.902011925093},-40334.634390847212,-26460.948817583325,-17047.048867696089,-19834.790597916777,-21708.219838066165,-22635.985494899978,-34043.851678264553,-47428.960194572821,-22962.708092195586,{"$f":"+SUMIFS(JI$25:JI$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-2326.3903108601116},-1086.9905058397512,-1970.8079408485344,-1574.0728281206082,-3934.3466366743546,-6463.9162662421149,-7444.8949011486966,-4508.6807080944536,-522.60527916295655,-537.65283794884351,{"$f":"+SUMIFS(JS$25:JS$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":-552.63681101728696},-568.26598056185912,-74.293704167784327,-1.9476705347187818E-8,-1.9476705347187818E-8,-1.9476705347187818E-8,0,0,0,0,{"$f":"+SUMIFS(KC$25:KC$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(KM$25:KM$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(KW$25:KW$484,$A$25:$A$484,$C314,$B$25:$B$484,$B314)","v":0},0,0,0,0,0,0]
[null,10,"Chile",null,null,null,null,null,null,-33858.253255602125,-18343.407436798785,-7361.0085590579838,-120058.96841037083,-200363.83423203795,-126892.09562894603,-76630.143806293447,-114200.53582146272,-134304.12065757636,-144161.18754871152,-169878.12491108224,-67192.182587955002,-66204.752984962863,-42599.644285406954,-55453.308028702893,-61725.504824964024,-50831.999902446754,-67596.565307517027,-82075.900785140489,-71334.538005585608,-46466.326123338134,-57907.208914115647,-59685.988899522228,-48603.611414568048,-88486.278430251798,-121769.68656585863,-133076.35018837816,-125921.99786399877,-135424.57749823481,-149088.96604043964,-196843.9172311725,-213324.58937269083,-217118.88060356135,-163136.58925319559,-114432.02368231329,-121840.63309376939,-117034.34738399871,-129673.37611444741,-162665.5027686473,-172576.35481801673,-144181.37059462801,0,-7.0083190564067324E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Chile",null,null,null,null,null,null,null,-33858.253255602125,-18343.407436798785,-7361.0085590579838,-120058.96841037083,-200363.83423203795,-126892.09562894603,-76630.143806293447,-114200.53582146272,-134304.12065757636,-144161.18754871152,-169878.12491108224,-67192.182587955002,-66204.752984962863,-42599.644285406954,-55453.308028702893,-61725.504824964024,-50831.999902446754,-67596.565307517027,-82075.900785140489,-71334.538005585608,-46466.326123338134,-57907.208914115647,-59685.988899522228,-48603.611414568048,-88486.278430251798,-121769.68656585863,-133076.35018837816,-125921.99786399877,-135424.57749823481,-149088.96604043964,-196843.9172311725,-213324.58937269083,-217118.88060356135,-163136.58925319559,-114432.02368231329,-121840.63309376939,-117034.34738399871,-129673.37611444741,-162665.5027686473,-172576.35481801673,-144181.37059462801,0,-7.0083190564067324E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Chile",null,null,null,null,null,null,null,-33857.188098533334,-18264.529948577489,-7261.6628025604905,-122330.31341134897,-224232.47532912577,-106880.79497389076,-75971.948438304404,-115228.70204100614,-138064.16298478693,-148423.30313395162,-179930.68076577404,-66837.223481904744,-73526.676807385287,-44730.396350090159,-56630.286250337173,-68054.444401862027,-54945.130457289109,-70195.493698802238,-89265.14268975606,-84181.564888166715,-50779.492045963874,-63100.99415768763,-65249.768946840602,-55338.768436829792,-97953.461526146886,-138038.18105786867,-150783.21932389075,-135576.11863051014,-162233.04840301725,-177158.01576630268,-227500.52098486107,-247468.20113603392,-253245.24019797501,-190509.22490819194,-133803.7411287376,-143088.51521717565,-138949.64435314512,-154094.68323173307,-194341.82381508494,-207871.15654018775,-173278.36349487802,0,-7.0083213550952997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Chile",null,null,null,null,null,null,null,-33859.331261155938,-18426.461486783723,-7566.2721879826959,-117848.5769609311,-179017.65504015627,-145207.79804484491,-77510.288595523656,-112287.82523827857,-130521.81114192703,-139609.86353364581,-160487.96044499101,-66483.553931744129,-60180.973533133467,-40635.052754836666,-54207.72703588225,-54839.799964235121,-48398.7875901238,-64240.219518341168,-71756.565128438495,-62450.483377144737,-42498.838916405504,-53366.044886898067,-14480.018459233346,-81914.768803331215,-78975.515598031532,-115030.57438994163,-117529.52384127144,-104380.43631549443,-115414.57294547402,-128866.19539700296,-169548.84440980584,-183909.92814039183,-186251.54223137017,-140007.8078748277,-97413.027411277784,-103001.14689659896,-99026.90006266204,-109137.69657723566,-136554.31007744689,-143886.2337602773,-119387.77520906598,0,-7.0083195026758582E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Colombia",null,null,null,null,null,null,-126619.98788839407,-74722.409282063149,-76146.427876075788,-67558.208831221069,-84047.135316134081,-141301.27657537573,-135972.05363427463,-171262.17908210575,-210711.26552276406,-187097.3500849469,-152797.02258587762,-88128.117975288696,-93158.1922593856,-61291.015790538848,-98969.492123493794,-111552.34820825371,-120475.04974572001,-88036.147640400683,-62854.566209735785,-99597.156095425657,-138444.65565302921,-121071.38701228297,-59837.136195089508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Colombia",null,null,null,null,null,null,null,-126619.98788839407,-74722.409282063149,-76146.427876075788,-67558.208831221069,-84047.135316134081,-141301.27657537573,-135972.05363427463,-171262.17908210575,-210711.26552276406,-187097.3500849469,-152797.02258587762,-88128.117975288696,-93158.1922593856,-61291.015790538848,-98969.492123493794,-111552.34820825371,-120475.04974572001,-88036.147640400683,-62854.566209735785,-99597.156095425657,-138444.65565302921,-121071.38701228297,-59837.136195089508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Colombia",null,null,null,null,null,null,null,-126619.98788839407,-74710.30051534115,-75048.282946708088,-67041.826246960918,-84724.799133390072,-146413.41074742842,-136680.25582390532,-175008.78649524285,-237484.71063740033,-199853.82972299744,-161462.86429697654,-97520.937750211859,-92998.291385265999,-71572.872079033885,-110265.28181729428,-97532.56514068399,-126164.53303874297,-111195.14629632002,-70607.025079847284,-108240.8874126747,-146451.78720716285,-130343.72696604088,-75765.020790173323,-8.8976515885948269E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Colombia",null,null,null,null,null,null,null,-126619.98788839407,-74734.489475477632,-77247.091043007415,-68076.586080913985,-83315.484897116927,-136623.05917079974,-135093.54452886764,-169351.59195509597,-181756.95928608099,-176522.94143909839,-144686.45783496788,-78602.874947824865,-84141.852828060335,-61210.550283663746,-88684.273547635938,-118389.75396034187,-123159.63751606908,-75620.737084838605,-50816.019337938764,-91617.775353105812,-131643.83636769728,-113518.06345366963,-43312.832307199424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Italy",null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-125213.10461872826,-151208.61079894181,-20409.234963430601,-50075.285337563677,-52200.423331649727,-51109.042165029925,-51411.322685492123,-50516.399755212668,-51141.086916380504,-80733.252279751643,-51488.898777928975,-33994.262219600008,-32310.981439572679,-37182.36837769088,-37898.848442093935,-40663.668532087031,-39524.549407272229,-42635.763984438177,-48369.839732826003,-76173.029896373599,-61561.401621859201,-61317.658549602391,-30113.824002602574,-32208.817269374551,-32787.016492000592,-33126.535355933571,-74872.373974597314,-146190.2286421124,-158077.29937215298,-161917.68145700241,-166753.77337782696,-168329.14382610613,-175426.62251490325,-164658.12075287485,-203780.52519800665,-168666.90181682984,-184464.78166420929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Italy",null,null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-125213.10461872826,-151208.61079894181,-20409.234963430601,-50075.285337563677,-52200.423331649727,-51109.042165029925,-51411.322685492123,-50516.399755212668,-51141.086916380504,-80733.252279751643,-51488.898777928975,-33994.262219600008,-32310.981439572679,-37182.36837769088,-37898.848442093935,-40663.668532087031,-39524.549407272229,-42635.763984438177,-48369.839732826003,-76173.029896373599,-61561.401621859201,-61317.658549602391,-30113.824002602574,-32208.817269374551,-32787.016492000592,-33126.535355933571,-74872.373974597314,-146190.2286421124,-158077.29937215298,-161917.68145700241,-166753.77337782696,-168329.14382610613,-175426.62251490325,-164658.12075287485,-203780.52519800665,-168666.90181682984,-184464.78166420929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Italy",null,null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-130721.70204895936,-150637.20771162552,-20138.019453512938,-48118.319654445186,-51113.885361601278,-50001.282026575609,-50323.433920228541,-49438.323188228554,-50025.555420532357,-80111.932725229111,-50585.347215475209,-34008.520866017519,-32361.444906075063,-37272.078378047278,-38031.427518470395,-40843.339024469155,-39518.580977494406,-42918.499770303519,-48954.618028819335,-77138.935595156334,-64046.548535302623,-62491.222492257271,-32703.163779453338,-34820.806915743175,-35433.142326414221,-44683.736167816911,-152535.18811302746,-155589.26429981404,-169225.86364753527,-173135.80133390939,-178871.10362597424,-180806.64428573326,-189217.81176567453,-176173.26833746347,-215185.35979153856,-181248.54939894419,-198653.92215297994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Italy",null,null,null,null,null,null,null,-857.22967247702388,-18024.374265926563,-119690.69673815375,-151772.50804785985,-20673.709631575242,-52139.821875885376,-53076.351331523183,-52174.776303016864,-52458.99840425665,-51555.213218970355,-52214.625201613533,-81330.42817691146,-52121.560558592144,-33955.364985028682,-32234.693196138753,-37064.741626964038,-37736.309725171173,-40452.490075906193,-39479.557896287697,-42318.473017775468,-47773.700512728523,-75228.736447319548,-59246.43144722854,-60172.832995164383,-27659.672806337469,-29433.858405720843,-30043.18536475475,-30545.736972331331,-30911.251358371803,-96378.166971727449,-147077.0810767228,-150960.12742450976,-155414.04143105104,-156652.2481624592,-162595.6567632512,-153774.27291440254,-192967.06888351461,-156821.72020097967,-171239.65616344055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Uruguay",null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,-6.5754138686150695E-14,-9425.9996650467292,-12619.902389828705,-11087.76930554988,-12410.327384730917,-12072.932355338711,-13384.338669983541,-13314.792303401366,-13785.391680202472,-10195.387365876124,-9185.142006430935,-11996.181618747891,-41400.149550545641,-50852.023490311913,-11213.434403478859,-14230.287904978646,-6969.9506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Uruguay",null,null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,-6.5754138686150695E-14,-9425.9996650467292,-12619.902389828705,-11087.76930554988,-12410.327384730917,-12072.932355338711,-13384.338669983541,-13314.792303401366,-13785.391680202472,-10195.387365876124,-9185.142006430935,-11996.181618747891,-41400.149550545641,-50852.023490311913,-11213.434403478859,-14230.287904978646,-6969.9506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Uruguay",null,null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,-3.5585455952683342,-9431.3042542683615,-12746.196999183823,-11082.882151679718,-12419.644415336028,-12071.789132652571,-13375.733846802166,-13305.274497395429,-13790.271184977,-10194.662258917166,-9188.4620336031167,-11922.879320405804,-41298.81761299372,-50777.589437569273,-11182.093646943718,-14226.496511810947,-6945.0489916517345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Uruguay",null,null,null,null,null,null,null,6.5754138686150695E-14,-474.33509690775833,0,-9421.7846489182903,-12489.607589690106,-11085.517899668484,-12401.13113741149,-12068.827302753993,-13392.725893136456,-13330.703805774183,-13791.282177215444,-10196.113294108696,-9181.7102223462971,-12116.001505848644,-41521.437749082615,-50927.892367877357,-11246.056455231945,-14233.718115301213,-6995.9808400525953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Mexico",null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9438.3411581882283,-17839.603057157557,-12973.699837595774,-6512.2428203312047,-6782.8311763891379,-7327.5866722980954,-6909.6228056528234,-6894.6441305121407,-6786.2524179427546,-6855.3747656380565,-7737.6512624941897,-7380.9929726152877,-6397.3719047494233,-6385.0408627367724,-5984.7405451034338,-6315.1517762168078,-9249.0126204103344,-39864.259967033431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"México",null,null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9438.3411581882283,-17839.603057157557,-12973.699837595774,-6512.2428203312047,-6782.8311763891379,-7327.5866722980954,-6909.6228056528234,-6894.6441305121407,-6786.2524179427546,-6855.3747656380565,-7737.6512624941897,-7380.9929726152877,-6397.3719047494233,-6385.0408627367724,-5984.7405451034338,-6315.1517762168078,-9249.0126204103344,-39864.259967033431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"México",null,null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9360.857893311213,-17837.460515092625,-12939.178257330754,-6690.8829124251879,-7003.6759168553717,-7573.9568756839553,-7210.3608848201602,-7253.7112973338526,-7205.1446799088644,-7334.3727996374128,-8280.4913878520092,-7992.4926820117771,-7072.5639014147027,-7131.2060543438192,-6779.3781847871023,-7034.9905638803129,-10026.261872010851,-45056.301458284695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"México",null,null,null,null,null,null,null,-1984.6203786331021,-11455.105698882668,-9515.8340323420325,-17842.01885027362,-13008.941082825653,-6337.4988549939826,-6568.4288346936119,-7090.3838673964292,-6621.5679756848212,-6552.3826991606311,-6388.9315927839507,-6403.3867076321694,-7227.8637290457173,-6809.3887472737533,-5769.5477688098517,-5694.7336527846192,-5254.9685190300652,-5662.4218673673786,-8548.4552963372789,-34976.599342549671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Paraguay",null,null,null,null,null,null,-9168.7608043673008,-9535.5112365419955,-9916.9316860036743,-10313.60895344382,-6442.431429586949,-6233.5463590252184,-6844.7805365609429,-10384.700265069547,-9645.9943362069753,-11406.963993870499,-13079.487276626274,-14114.886011665927,-16591.631194443424,-13491.568726720016,-14424.494502605125,-16400.701346607733,-19051.249030046361,-20369.325328145955,-6357.900846889368,-7051.0913721371289,-9056.9583047388696,-22763.385867012774,-28850.516360536949,-17546.871824339378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Paraguay",null,null,null,null,null,null,null,-9168.7608043673008,-9535.5112365419955,-9916.9316860036743,-10313.60895344382,-6442.431429586949,-6233.5463590252184,-6844.7805365609429,-10384.700265069547,-9645.9943362069753,-11406.963993870499,-13079.487276626274,-14114.886011665927,-16591.631194443424,-13491.568726720016,-14424.494502605125,-16400.701346607733,-19051.249030046361,-20369.325328145955,-6357.900846889368,-7051.0913721371289,-9056.9583047388696,-22763.385867012774,-28850.516360536949,-17546.871824339378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Paraguay",null,null,null,null,null,null,null,-9168.7608043673008,-9581.3550405638289,-10012.5160173892,-10463.079238171715,-5786.147998051968,-6216.7429196818039,-6893.2498706644783,-10604.229039033191,-9861.4849701835446,-11812.190058402446,-13648.978039193646,-14879.551396761979,-17338.966885051992,-14362.182706997582,-15345.517902088242,-17340.350333017548,-20442.468631593816,-21938.243800121567,-6654.397812853711,-7535.9368923522052,-9864.9693176869059,-25032.787903459601,-31896.797040532394,-19555.23817369654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Paraguay",null,null,null,null,null,null,null,-9168.7608043673008,-9489.6674325201584,-9821.8057926583569,-10165.568995401407,-7083.4695236212965,-6245.2765050788666,-6792.5068328683819,-10166.39661792944,-9430.6776180684428,-11012.576398613977,-12530.502519395937,-13386.113119019556,-15697.285881383696,-12840.066839749566,-13553.209311841189,-15303.877273603523,-17788.917639413667,-18918.733275129784,-6059.6846783349401,-6589.101192286299,-8309.3890138535189,-20819.861754735695,-25958.427636781609,-15746.1530384242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Recent awards and other",null,null,null,null,null,null,-1138.612679375,-33150.820735537302,1092.6337456477036,-2630.668460481852,-4676.1342130066514,-5255.5964933054274,-16898.330948703318,-14379.093260061954,-10155.932915353256,-40090.713196080367,-32215.794190801724,-118114.86310963935,-26618.547724999236,-26260.193205157855,-26594.319257435312,4744.3188747401,-76376.054720363754,-65201.084695018748,-131147.2770980419,-65916.071267453182,-47096.593286991934,-71676.166881079698,-88206.360463222052,-94148.353997827217,-97888.983930820788,-111747.82573633456,-107806.50160343303,-113029.68808856548,-111519.92022349732,-119558.28314226947,-123187.68569416193,-125477.76619177454,-81559.772520911589,-16039.020855754847,-15641.427288021579,-15636.829534002116,-16274.471252089179,-15621.665929179375,-15659.593909869685,-15445.285589837855,-15223.116076198425,-15142.217541094304,-63502.852253168232,-59322.072061179293,-62687.262998278115,-63872.039448684329,-65194.806921187293,-67657.986020545068,-70294.32306245761,-72112.48857767896,-74405.442132110576,-75751.59285031585,-72970.234386626951,-79795.850019347228,-84341.89323016374,-86384.733606446433,-86892.102124006458,-11613.225741523289,0,-150.09991058740061,0,0,0,0,0,0,0,null,null,null,10,"Recent awards and other",null,null,null,null,null,null,null,-1138.612679375,-33150.820735537302,1092.6337456477036,-2630.668460481852,-4676.1342130066514,-5255.5964933054274,-16898.330948703318,-14379.093260061954,-10155.932915353256,-40090.713196080367,-32215.794190801724,-118114.86310963935,-26618.547724999236,-26260.193205157855,-26594.319257435312,4744.3188747401,-76376.054720363754,-65201.084695018748,-131147.2770980419,-65916.071267453182,-47096.593286991934,-71676.166881079698,-88206.360463222052,-94148.353997827217,-97888.983930820788,-111747.82573633456,-107806.50160343303,-113029.68808856548,-111519.92022349732,-119558.28314226947,-123187.68569416193,-125477.76619177454,-81559.772520911589,-16039.020855754847,-15641.427288021579,-15636.829534002116,-16274.471252089179,-15621.665929179375,-15659.593909869685,-15445.285589837855,-15223.116076198425,-15142.217541094304,-63502.852253168232,-59322.072061179293,-62687.262998278115,-63872.039448684329,-65194.806921187293,-67657.986020545068,-70294.32306245761,-72112.48857767896,-74405.442132110576,-75751.59285031585,-72970.234386626951,-79795.850019347228,-84341.89323016374,-86384.733606446433,-86892.102124006458,-11613.225741523289,0,-150.09991058740061,0,0,0,0,0,0,0,null,null,null,null,10,"Recent awards and other",null,null,null,null,null,null,null,-809.63396811928169,-34527.069492461123,1107.8669047396397,-2910.0848629298303,-4832.7606807237717,-5365.9579859739679,-16784.838920144954,-14372.153851697132,-10510.85566114906,-40842.594912705244,-33232.26273434933,-119313.31157880634,-27734.569888144433,-27522.487845868964,-27994.655369720822,2691.2027150522335,-86621.508866851233,-70042.855615186461,-134821.10323252738,-69822.082636636391,-51580.754111575356,-88182.812334168702,-97287.875448265651,-104627.02166857416,-109141.66436171647,-125048.82945419103,-121416.55121395995,-127703.69361896686,-127246.52521072199,-137737.99693488338,-142700.05427386347,-145764.54497154619,-131196.57628284179,-21901.309161002198,-21842.546133590331,-22356.344098001304,-23456.699890893608,-23127.870625251406,-23728.890809242868,-24011.097791192737,-24400.939834004788,-24805.442114983805,-76911.602116514448,-70439.936963045358,-75003.808878390948,-76901.366958188592,-78912.095547052581,-82396.042564142597,-86121.128392831466,-88866.982949488869,-92222.72332521998,-94423.027642790737,-91286.337770901082,-100399.26280768827,-106966.12540003422,-110275.33371217991,-111007.7274971913,-16691.784244487906,0,-175.6619309758766,0,0,0,0,0,0,0,null,null,null,null,10,"Recent awards and other",null,null,null,null,null,null,null,-1414.2995381192818,-32055.188389779083,1171.3870054704903,-2488.3186681252,-4534.3122628225346,-5266.5654021042219,-16765.98087648103,-14280.508138435842,-9704.9018210887443,-40122.865502786037,-31046.945474356005,-116743.37424240919,-25346.53470441993,-24821.227405857229,-25021.062640770619,6983.4650085057947,-68237.236191780481,-58279.592994296669,-127358.91538434665,-61832.049377348798,-42474.045813429795,-55599.943369194123,-79503.87444027749,-83926.6727770992,-87045.913650648406,-99089.138399230898,-94869.438912876838,-99180.062073516747,-96670.968463458557,-102583.84446650142,-105068.29313744616,-106620.58705628272,-49602.562621745994,-9962.7705131614057,-9266.561392736583,-8783.2524976813766,-8970.036103530565,-8045.1657213190565,-7567.004477375267,-6928.7629192509867,-6185.8870316918265,-5697.766962942278,-50946.99940259962,-48555.097394021337,-50910.001456804712,-51511.764154830722,-52205.617376509756,-53826.217726925337,-55530.063517555391,-56558.941977183706,-57998.508576907545,-58601.725031577545,-56045.312845315013,-60992.159448350991,-63970.278271763906,-65009.398120942569,-65248.04975596071,-7271.2454198527257,0,-127.3350843963167,0,0,0,0,0,0,0]
[null,10,"Brasil",null,null,null,null,null,null,0,0,0,0,-11576.664313213565,-14832.173304724716,-12867.021009457572,-7978.8683093431991,-13253.023940049046,-10128.1837494761,-31944.502888990737,-18849.383106390163,-27588.359811993869,-29541.399941147316,-31399.95328037388,-17644.06381655157,-11886.395240025791,-14332.048357894861,-51249.849845831559,-55819.116056315281,-73920.520905559781,-83811.841367072266,-112836.4372091682,-136103.12231759258,-147917.70260149738,-147202.34337864246,-149851.35095515475,-133693.06241839298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Brasil",null,null,null,null,null,null,null,0,0,0,0,-11576.664313213565,-14832.173304724716,-12867.021009457572,-7978.8683093431991,-13253.023940049046,-10128.1837494761,-31944.502888990737,-18849.383106390163,-27588.359811993869,-29541.399941147316,-31399.95328037388,-17644.06381655157,-11886.395240025791,-14332.048357894861,-51249.849845831559,-55819.116056315281,-73920.520905559781,-83811.841367072266,-112836.4372091682,-136103.12231759258,-147917.70260149738,-147202.34337864246,-149851.35095515475,-133693.06241839298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Brasil",null,null,null,null,null,null,null,0,0,0,0,-11566.020730278344,-15088.823091092678,-13216.164636356794,-8170.0099592104361,-13668.093520134564,-10437.021066102829,-33333.981470535567,-19648.479326511624,-28950.79715608168,-31355.285260291032,-33603.607670674093,-18732.617131052917,-12558.155942335752,-15196.282142261694,-55414.607501473816,-60482.448746645801,-80476.565677042905,-91604.009728511344,-124100.53200327771,-150481.3040690546,-164308.32322007543,-166939.0483988476,-170996.15090533192,-143762.16496210318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Brasil",null,null,null,null,null,null,null,0,0,0,0,-11584.871735436394,-14510.008138342815,-12524.548141103352,-7795.3257138425179,-12853.922522509791,-9825.9416553408719,-30615.41195376934,-18089.516508960056,-26315.756628755778,-20869.637631259764,-36806.824970320864,-16621.606728195904,-11261.329739020568,-13529.162216155359,-47405.366914027036,-51523.824324073634,-67904.20387924918,-76688.288821657596,-102594.58433108751,-123094.58998500856,-133159.49402234826,-129406.40877887009,-131065.56322547047,-124795.34226665589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"USA",null,null,null,null,null,null,0,-1581.9426242242459,-347.36356897456375,-533.86645503869295,-514.40189200224643,-624.63045258187083,-598.96104272594482,-857.50226155064865,-1040.3057294416842,-1229.5906647614122,-1312.8245974493441,-1040.7075370188363,-1306.2157680633818,-1374.4154825192056,-1440.6536189036437,-1484.8172677519772,-1202.8861144511718,-1502.0559090915972,-1538.7625483814006,-1570.5573510085449,-1590.3549725189778,-1365.0919024148416,-1562.7114378906788,-1586.5715189578593,-1602.3733170272885,-1609.3951167448761,-1359.6087919697716,-1554.421606354166,-1530.3321810729562,-1488.7705380342602,-1457.1281384215124,-1276.8477299412402,-1370.7500879120471,-1341.0461030152353,-1313.5858480291893,-1312.0204377964772,-1231.4767683306534,-1326.1579253776104,-1324.7874980681145,-1320.0013945057181,-1296.3104093498284,-1235.4885280594619,-1232.6186053327235,-1214.1918847828915,-4676.4748840587608,-9017.8329512766395,-9066.8338812764814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"USA",null,null,null,null,null,null,null,0,-1581.9426242242459,-347.36356897456375,-533.86645503869295,-514.40189200224643,-624.63045258187083,-598.96104272594482,-857.50226155064865,-1040.3057294416842,-1229.5906647614122,-1312.8245974493441,-1040.7075370188363,-1306.2157680633818,-1374.4154825192056,-1440.6536189036437,-1484.8172677519772,-1202.8861144511718,-1502.0559090915972,-1538.7625483814006,-1570.5573510085449,-1590.3549725189778,-1365.0919024148416,-1562.7114378906788,-1586.5715189578593,-1602.3733170272885,-1609.3951167448761,-1359.6087919697716,-1554.421606354166,-1530.3321810729562,-1488.7705380342602,-1457.1281384215124,-1276.8477299412402,-1370.7500879120471,-1341.0461030152353,-1313.5858480291893,-1312.0204377964772,-1231.4767683306534,-1326.1579253776104,-1324.7874980681145,-1320.0013945057181,-1296.3104093498284,-1235.4885280594619,-1232.6186053327235,-1214.1918847828915,-4676.4748840587608,-9017.8329512766395,-9066.8338812764814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"USA",null,null,null,null,null,null,null,0,-1576.3373045222556,-325.24146342399331,-527.54420978682481,-510.0998412466584,-621.35329988129899,-600.41347413679614,-866.81853885249052,-1056.3070930518738,-1253.3529110595443,-1340.1875188547931,-1070.175497047263,-1338.0647090078012,-1410.1110208911061,-1480.4888207402516,-1527.6519381620008,-1250.0715391646163,-1553.3655364630836,-1594.0782730414769,-1631.3048894905485,-1657.1682035019828,-1438.4250213144201,-1641.0234423086924,-1669.0535848331749,-1688.2531288478222,-1698.5135307561652,-1450.3656131161017,-1651.2539386671035,-1628.0280989622834,-1585.0429326653,-1550.9056113650752,-1367.7150636983954,-1458.6774366488776,-1425.7019718079466,-1395.0823908706798,-1393.6297137311101,-1314.1530057864993,-1410.7228322576677,-1409.1742594561929,-1403.6957145436427,-1375.8441949397295,-1309.2992069648126,-1301.3998616675192,-1279.0795959121306,-6435.0802525757726,-9422.994832440083,-9483.5229422049415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"USA",null,null,null,null,null,null,null,0,-1587.4620472769193,-358.41874396818361,-540.02854491082769,-518.52172063028979,-627.72397325255542,-597.4939573568912,-848.42646965728397,-1024.8163937751726,-1206.7017679098315,-1286.4951610950507,-1012.3583458096329,-1275.6003579259893,-1340.199320736391,-1402.5865597649292,-1443.9734381499547,-1158.0319003809113,-1452.8946666766428,-1485.3258792559814,-1512.1743533479612,-1527.2642586007266,-1285.4286714951807,-1490.5910397162086,-1510.8874988650939,-1523.8213623781928,-1528.2240396292532,-1277.3955345972449,-1467.3495037111632,-1442.9280841033983,-1403.0480572494844,-1373.8573219043724,-1196.3336413488969,-1293.0206083162427,-1266.4223970300195,-1241.974669161594,-1240.6466160261782,-1159.5960634628018,-1253.0924197377149,-1252.2208659650457,-1248.3826972971615,-1228.4803287120528,-1172.7390141769404,-1174.3477701440968,-1159.4628439346609,-3015.1156808569008,-8678.4664856855525,-8716.2305017603558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Water",null,null,null,null,null,null,-6784.6969156950281,-17079.020244933236,-16946.663172214587,-10851.43237986132,-10604.33083902464,-9763.0048044856012,-10249.443016554826,-10908.352966333443,-11337.830343995993,-12380.967001055467,-15792.092506384921,-12902.835799093473,-15683.32898026719,-44752.37047293465,-17751.028606590338,-58112.131685750923,-2965.6667731454604,-3362.5230278165427,-3699.4622126251902,-3710.7713847221366,-3714.2098600467316,-3685.2430590207418,-3667.4018331886396,-3907.897067928156,-7178.9493859354625,-10244.332187945745,-9832.0328812047937,-9996.985302019868,-9971.1016012086075,-10696.319911042154,-10601.066075246155,-10506.783747278359,-10448.966615648989,-10350.522731441166,-1801.1026085615597,-6077.2693337939008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Water",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Future Growth",null,null,null,null,null,null,{"$f":"+SUMIFS(J$25:J$484,$A$25:$A$484,$C325,$B$25:$B$484,$B325)","v":0},0,0,0,0,0,0,329964.2258977085,145832.2357307497,639507.47478654166,432757.11905459972,513444.32640844397,573182.06210665894,790437.18375849025,692382.6899483921,733479.52092598332,865141.69165460672,853248.73680076562,951408.93059429247,999716.66811805987,1056689.8174401547,1127829.4367590912,1184285.1386348659,1252765.8615735366,1318162.9758774163,1546731.053020936,1682318.78069248,1800251.7558660209,1970364.2622947197,1794985.4055672097,1835058.8930713127,1929144.725519516,1939385.1967350643,1813355.7613933787,1850790.4487060499,1863769.6003632515,1835818.6799108442,1858580.0879528306,1847001.239309316,1849477.7597778952,1851635.0585094183,1848489.4769280138,1850774.5108611104,1850023.8369119945,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,1849919.9004131642,15352956.69198451,0,{"$f":"+SUMIFS(BV$25:BV$484,$A$25:$A$484,$C325,$B$25:$B$484,$B325)","v":0},0,0,null,null,null,10,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,10,"Future Growth",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ",null,null,null,null,null,null,{"$f":"+SUM(J314:J325)","v":-189614.76876458156},-208282.70437661494,-258987.69937588435,-396954.92734762124,-416261.96626471751,-384016.76471602212,-343586.02349600557,-83435.848221233289,-330887.48996849312,134207.60438290489,-97826.304768736183,52724.723759023997,228973.77054701251,499157.23933054443,344438.76891408867,353120.14898187981,501943.52260254917,494492.04823301401,507227.78544269071,587297.33814503415,685562.64292620728,688159.30929029675,765938.54229391203,887847.05764744966,940658.39583243383,1114821.2736193424,1239352.4847181167,1378300.1568005071,1636475.2257138253,1367373.1998703876,1344283.1851799448,1416012.5744998995,{"$f":"+SUM(AP314:AP325)","v":1462054.2691162615},1454159.4386238656,1542175.6867642212,1554244.7272110148,1497497.8593084191,1543291.9861669964,1482886.5734685217,1660136.1179755349,1690934.2614292421,1832111.7708588601,1786038.9699194189,1789487.5729660322,1782556.1625308273,1777030.0280132033,1775658.2596107004,1782261.9143926192,1779625.5773507066,1777807.4118354851,1775514.4582810537,1774168.3075628483,1776949.6660265373,1770124.050393817,1765578.0071830004,1763535.1668067176,1763027.7982891577,1838306.6746716409,1849919.9004131642,1849769.8005025769,1849919.9004131642,1849919.9004131642,15352956.69198451,0,{"$f":"+SUM(BV314:BV325)","v":0},0,0,null,null,null,null,"Total ",null,null,null,null,null,null,null,-182830.07184888652,-191203.68413168172,-242041.03620366976,-386103.49496775994,-405657.63542569289,-374253.75991153653,-333336.58047945076,-402491.72115260834,-465381.89535524679,-492918.90340258129,-514791.33131695096,-447816.76685032644,-328524.96257937932,-246527.57395501118,-330192.89242771309,-322247.2402583526,-360232.50227891217,-355394.16553993506,-440481.68293897656,-408708.55858830357,-367412.96465390071,-435984.8844097738,-414679.19450776512,-361010.90685815888,-370325.63065904711,-421665.44721364795,-433134.26309315854,-411954.61376349407,-323917.93497968576,-416915.88578578009,-480174.64181612164,-493484.12747130345,-464085.92183755065,-348845.80003807181,-306813.65933326731,-303447.60381844285,-338320.8206024252,-315288.10178583418,-364114.66584079439,-189341.6418023603,-160700.79708017627,-16377.706069153766,-64735.540941691521,-60536.263945962186,-67363.737882336878,-72889.872399960965,-74261.640802463779,-67657.986020545068,-70294.32306245761,-72112.48857767896,-74405.442132110576,-75751.59285031585,-72970.234386626951,-79795.850019347228,-84341.89323016374,-86384.733606446433,-86892.102124006458,-16341.212265179203,0,-150.09991058740061,0,0,0,0,0,0,0,null,null,null,null,null,"Total ",null,null,null,null,null,null,null,-183856.86452443496,-192341.3578231507,-246246.43230378578,-387810.92336470512,-432650.807914201,-358400.24312374165,-333494.20298039383,-407625.90313240601,-497145.35344057035,-513105.96892460156,-538311.97138298664,-461731.47872909124,-340724.69708633341,-265166.05344043311,-349926.8312814972,-321654.38812842977,-386068.41798192495,-392717.17327784846,-466563.07176058326,-446929.12232758116,-392385.15038018976,-478198.36656072224,-462308.64810561604,-396009.10010722768,-410539.74369814049,-474413.14697610209,-489229.09331278113,-458137.6116540106,-444268.1605914837,-472719.261421551,-541650.11910656421,-559350.36139585869,-562011.43266331614,-394642.88032675412,-346259.18141889194,-343011.75736639032,-378905.85704136378,-359881.82608818635,-418133.81103676389,-233285.95004592411,-199055.14752382255,-26114.741321948619,-78213.07206139552,-71719.01655895749,-81438.889130966723,-86324.361790628667,-88395.618489257526,-82396.042564142597,-86121.128392831466,-88866.982949488869,-92222.72332521998,-94423.027642790737,-91286.337770901082,-100399.26280768827,-106966.12540003422,-110275.33371217991,-111007.7274971913,-22175.099020460304,0,-175.6619309758766,0,0,0,0,0,0,0,null,null,null,null,null,"Total ",null,null,null,null,null,null,null,-181810.64391461646,-190350.01021555733,-237827.0791267457,-384589.31339864206,-382051.7205136345,-388965.75134056876,-332773.66739540303,-398184.64753949706,-431284.7886971152,-475420.0411326919,-492152.51437211328,-432582.35366526694,-307950.08726124663,-231644.53834195054,-319036.15337816381,-315011.13384171278,-346877.26077112171,-326433.82149227755,-407334.83154959232,-375783.18842982798,-344457.66907282465,-397593.35791080957,-328557.56760237267,-367939.97792601323,-332298.76407641824,-380952.12027963484,-382230.00178011938,-364877.60783980397,-244962.32613057073,-329768.90773043013,-423620.71275689651,-434139.45876720216,-389808.50499929913,-307889.24894749775,-270517.22023644665,-266799.31892472849,-302123.60111316998,-275257.67491927207,-316613.19158422772,-152063.37937682547,-126802.14256946987,-6870.5059771192182,-52121.417255938737,-49714.560237956,-53925.117137661611,-60190.230640516274,-60921.847878270113,-53826.217726925337,-55530.063517555391,-56558.941977183706,-57998.508576907545,-58601.725031577545,-56045.312845315013,-60992.159448350991,-63970.278271763906,-65009.398120942569,-65248.04975596071,-11263.991009794676,0,-127.3350843963167,0,0,0,0,0,0,0]
[]
[null,null,"Para Scenarios"]
[]
[]
[]
[null,null,"Equity Committed",null,null,null,null,null,null,2024,{"$f":"+J332+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"+AP332+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV332+1","v":2089},2090]
[]
[null,"Spain","Spain",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K297*$F3) / 1000) * (-1)","v":-0.7},{"$f":"((+'INPUT DATA'!L297*$F3) / 1000) * (-1)","v":-2.3496136010159315E-7},{"$f":"((+'INPUT DATA'!M297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q297*$F3) / 1000) * (-1)","v":-2.6357915303698578E-7},{"$f":"((+'INPUT DATA'!R297*$F3) / 1000) * (-1)","v":-2.7384278187270186E-7},{"$f":"((+'INPUT DATA'!S297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W297*$F3) / 1000) * (-1)","v":3.5527136788005009E-15},{"$f":"((+'INPUT DATA'!X297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW297*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX297*$F3) / 1000) * (-1)","v":0}]
[null,"Chile","Chile",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J298*$F4) / 1000) * (-1)","v":-26.992460628961169},{"$f":"((+'INPUT DATA'!K298*$F4) / 1000) * (-1)","v":-138.28290730832376},{"$f":"((+'INPUT DATA'!L298*$F4) / 1000) * (-1)","v":-36.850919728287799},{"$f":"((+'INPUT DATA'!M298*$F4) / 1000) * (-1)","v":-12.291124468946039},{"$f":"((+'INPUT DATA'!N298*$F4) / 1000) * (-1)","v":-10.399845669633567},{"$f":"((+'INPUT DATA'!O298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P298*$F4) / 1000) * (-1)","v":-1.4359445451293083E-4},{"$f":"((+'INPUT DATA'!Q298*$F4) / 1000) * (-1)","v":-7.0611138104039007E-5},{"$f":"((+'INPUT DATA'!R298*$F4) / 1000) * (-1)","v":-3.5632769717140159E-4},{"$f":"((+'INPUT DATA'!S298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W298*$F4) / 1000) * (-1)","v":-4.6714465124646658E-16},{"$f":"((+'INPUT DATA'!X298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW298*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX298*$F4) / 1000) * (-1)","v":0}]
[null,"Colombia","Colombia",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J299*$F5) / 1000) * (-1)","v":-64.340353296925713},{"$f":"((+'INPUT DATA'!K299*$F5) / 1000) * (-1)","v":-99.320041864229054},{"$f":"((+'INPUT DATA'!L299*$F5) / 1000) * (-1)","v":-35.134884447649718},{"$f":"((+'INPUT DATA'!M299*$F5) / 1000) * (-1)","v":-6.1413685138780636},{"$f":"((+'INPUT DATA'!N299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW299*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX299*$F5) / 1000) * (-1)","v":0}]
[null,"Italy","Italy",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J300*$F6) / 1000) * (-1)","v":-24.157},{"$f":"((+'INPUT DATA'!K300*$F6) / 1000) * (-1)","v":-7.0860396426510253},{"$f":"((+'INPUT DATA'!L300*$F6) / 1000) * (-1)","v":-13.439478860004471},{"$f":"((+'INPUT DATA'!M300*$F6) / 1000) * (-1)","v":-16.473741746761903},{"$f":"((+'INPUT DATA'!N300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW300*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX300*$F6) / 1000) * (-1)","v":0}]
[null,"Uruguay","Uruguay",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!L301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!M301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW301*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX301*$F7) / 1000) * (-1)","v":0}]
[null,"Mexico","Mexico",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!L302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!M302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW302*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX302*$F8) / 1000) * (-1)","v":0}]
[null,"Paraguay","Paraguay",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!L303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!M303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW303*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX303*$F9) / 1000) * (-1)","v":0}]
[null,"Recent awards and other","Recent awards and other",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J304*$F10) / 1000) * (-1)","v":-19.579905560106724},{"$f":"((+'INPUT DATA'!K304*$F10) / 1000) * (-1)","v":-14.544464200267846},{"$f":"((+'INPUT DATA'!L304*$F10) / 1000) * (-1)","v":-40.783300401928216},{"$f":"((+'INPUT DATA'!M304*$F10) / 1000) * (-1)","v":-63.916197972040699},{"$f":"((+'INPUT DATA'!N304*$F10) / 1000) * (-1)","v":-61.740967908484478},{"$f":"((+'INPUT DATA'!O304*$F10) / 1000) * (-1)","v":-30.65050598483943},{"$f":"((+'INPUT DATA'!P304*$F10) / 1000) * (-1)","v":-52.436467029633334},{"$f":"((+'INPUT DATA'!Q304*$F10) / 1000) * (-1)","v":-77.835826845238216},{"$f":"((+'INPUT DATA'!R304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR304*$F10) / 1000) * (-1)","v":-4.197743846409356E-8},{"$f":"((+'INPUT DATA'!BS304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW304*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX304*$F10) / 1000) * (-1)","v":0}]
[null,"Brasil","Brasil",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J305*$F11) / 1000) * (-1)","v":-36.872217806845114},{"$f":"((+'INPUT DATA'!K305*$F11) / 1000) * (-1)","v":-26.94167085480149},{"$f":"((+'INPUT DATA'!L305*$F11) / 1000) * (-1)","v":-12.997288416331891},{"$f":"((+'INPUT DATA'!M305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW305*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX305*$F11) / 1000) * (-1)","v":0}]
[null,"USA","USA",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!L306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!M306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW306*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX306*$F12) / 1000) * (-1)","v":0}]
[null,null,"Water",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!L307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!M307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!O307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!P307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Q307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!R307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!S307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!T307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!U307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!V307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!W307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!X307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Y307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!Z307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AA307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AB307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AC307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW307*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX307*$F13) / 1000) * (-1)","v":0}]
[null,null,"Future Growth",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J308*$F14) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K308*$F14) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!L308*$F14) / 1000) * (-1)","v":-131.30786038513943},{"$f":"((+'INPUT DATA'!M308*$F14) / 1000) * (-1)","v":-171.98008921052306},{"$f":"((+'INPUT DATA'!N308*$F14) / 1000) * (-1)","v":-324.59879483766309},{"$f":"((+'INPUT DATA'!O308*$F14) / 1000) * (-1)","v":-365.7432014669003},{"$f":"((+'INPUT DATA'!P308*$F14) / 1000) * (-1)","v":-344.11847591302154},{"$f":"((+'INPUT DATA'!Q308*$F14) / 1000) * (-1)","v":-318.90733141193641},{"$f":"((+'INPUT DATA'!R308*$F14) / 1000) * (-1)","v":-396.16631402594771},{"$f":"((+'INPUT DATA'!S308*$F14) / 1000) * (-1)","v":-396.16666666666674},{"$f":"((+'INPUT DATA'!T308*$F14) / 1000) * (-1)","v":-349.99999999999994},{"$f":"((+'INPUT DATA'!U308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!V308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!W308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!X308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!Y308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!Z308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!AA308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!AB308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!AC308*$F14) / 1000) * (-1)","v":-350},{"$f":"((+'INPUT DATA'!AD308*$F14) / 1000) * (-1)","v":-350.22294201967316},{"$f":"((+'INPUT DATA'!AE308*$F14) / 1000) * (-1)","v":-350.02311417060173},{"$f":"((+'INPUT DATA'!AF308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AG308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AH308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AI308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AJ308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AK308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AL308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AM308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AN308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AO308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AP308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AQ308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AR308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AS308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AT308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AU308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AV308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AW308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AX308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AY308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!AZ308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BA308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BB308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BC308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BD308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BE308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BF308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BG308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BH308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BI308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BJ308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BK308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BL308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BM308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BN308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BO308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BP308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BQ308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BR308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BS308*$F14) / 1000) * (-1)","v":-350.00040000000001},{"$f":"((+'INPUT DATA'!BT308*$F14) / 1000) * (-1)","v":-2904.7445522183893},{"$f":"((+'INPUT DATA'!BU308*$F14) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV308*$F14) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW308*$F14) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX308*$F14) / 1000) * (-1)","v":0}]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J334:J345)","v":-171.9419372928387},-286.87512387027317,-270.51373247430286,-270.80252191214976,-396.73960841578116,-396.39370745173971,-396.55508653710939,-396.74322913189189,-396.16667062748769,-396.16666666666674,-349.99999999999994,-350,-350,-350,-350,-350,-350,-350,-350,-350,-350.22294201967316,-350.02311417060173,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,{"$f":"+SUM(BB334:BB345)","v":-350.00040000000001},-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040000000001,-350.00040004197746,-350.00040000000001,-2904.7445522183893,0,0,0,0]
[null,null,"Subtotal without Water & Future investments",null,null,null,null,null,null,{"$f":"+SUM(J334:J343)","v":-171.9419372928387},-286.87512387027317,-139.20587208916345,-98.822432701626695,-72.140813578118042,-30.65050598483943,-52.436610624087848,-77.835897719955469,-3.5660153995327427E-4,0,0,0,0,3.0855690275540345E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BB334:BB343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.197743846409356E-8,0,0,0,0,0,0]
[]
[]
[null,null,"Distributions",null,null,null,null,null,null,2024,{"$f":"+J350+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV350+1","v":2089},2090]
[]
[null,"Spain","Spain",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J314*$F3) / 1000) * (-1)","v":9.2026071700379308},{"$f":"((+'INPUT DATA'!K314*$F3) / 1000) * (-1)","v":23.915777754799254},{"$f":"((+'INPUT DATA'!L314*$F3) / 1000) * (-1)","v":14.710492482288947},{"$f":"((+'INPUT DATA'!M314*$F3) / 1000) * (-1)","v":6.5339603360575094},{"$f":"((+'INPUT DATA'!N314*$F3) / 1000) * (-1)","v":52.034196838856381},{"$f":"((+'INPUT DATA'!O314*$F3) / 1000) * (-1)","v":11.439143634132826},{"$f":"((+'INPUT DATA'!P314*$F3) / 1000) * (-1)","v":12.131707608665117},{"$f":"((+'INPUT DATA'!Q314*$F3) / 1000) * (-1)","v":12.919280960347882},{"$f":"((+'INPUT DATA'!R314*$F3) / 1000) * (-1)","v":14.565968092726838},{"$f":"((+'INPUT DATA'!S314*$F3) / 1000) * (-1)","v":28.079077975608346},{"$f":"((+'INPUT DATA'!T314*$F3) / 1000) * (-1)","v":41.850843851597297},{"$f":"((+'INPUT DATA'!U314*$F3) / 1000) * (-1)","v":42.592612111102731},{"$f":"((+'INPUT DATA'!V314*$F3) / 1000) * (-1)","v":28.645570788676817},{"$f":"((+'INPUT DATA'!W314*$F3) / 1000) * (-1)","v":18.597899712557815},{"$f":"((+'INPUT DATA'!X314*$F3) / 1000) * (-1)","v":21.802168721330659},{"$f":"((+'INPUT DATA'!Y314*$F3) / 1000) * (-1)","v":23.76469093822417},{"$f":"((+'INPUT DATA'!Z314*$F3) / 1000) * (-1)","v":25.311844135182103},{"$f":"((+'INPUT DATA'!AA314*$F3) / 1000) * (-1)","v":37.147830088583653},{"$f":"((+'INPUT DATA'!AB314*$F3) / 1000) * (-1)","v":49.513912943933057},{"$f":"((+'INPUT DATA'!AC314*$F3) / 1000) * (-1)","v":24.920004488906557},{"$f":"((+'INPUT DATA'!AD314*$F3) / 1000) * (-1)","v":2.467715674897788},{"$f":"((+'INPUT DATA'!AE314*$F3) / 1000) * (-1)","v":1.2167725694219655},{"$f":"((+'INPUT DATA'!AF314*$F3) / 1000) * (-1)","v":2.1386423204763343},{"$f":"((+'INPUT DATA'!AG314*$F3) / 1000) * (-1)","v":1.7047172352714111},{"$f":"((+'INPUT DATA'!AH314*$F3) / 1000) * (-1)","v":4.3164683768472898},{"$f":"((+'INPUT DATA'!AI314*$F3) / 1000) * (-1)","v":7.1273791466929133},{"$f":"((+'INPUT DATA'!AJ314*$F3) / 1000) * (-1)","v":8.2534350622221986},{"$f":"((+'INPUT DATA'!AK314*$F3) / 1000) * (-1)","v":4.6289084302490737},{"$f":"((+'INPUT DATA'!AL314*$F3) / 1000) * (-1)","v":0.57073110228331125},{"$f":"((+'INPUT DATA'!AM314*$F3) / 1000) * (-1)","v":0.58963742292430665},{"$f":"((+'INPUT DATA'!AN314*$F3) / 1000) * (-1)","v":0.60861138021274463},{"$f":"((+'INPUT DATA'!AO314*$F3) / 1000) * (-1)","v":0.6284825209292525},{"$f":"((+'INPUT DATA'!AP314*$F3) / 1000) * (-1)","v":7.8784412941841825E-2},{"$f":"((+'INPUT DATA'!AQ314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW314*$F3) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX314*$F3) / 1000) * (-1)","v":0}]
[null,"Chile","Chile",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J315*$F4) / 1000) * (-1)","v":33.858253255602122},{"$f":"((+'INPUT DATA'!K315*$F4) / 1000) * (-1)","v":18.343407436798785},{"$f":"((+'INPUT DATA'!L315*$F4) / 1000) * (-1)","v":7.3610085590579839},{"$f":"((+'INPUT DATA'!M315*$F4) / 1000) * (-1)","v":120.05896841037082},{"$f":"((+'INPUT DATA'!N315*$F4) / 1000) * (-1)","v":200.36383423203796},{"$f":"((+'INPUT DATA'!O315*$F4) / 1000) * (-1)","v":126.89209562894602},{"$f":"((+'INPUT DATA'!P315*$F4) / 1000) * (-1)","v":76.630143806293447},{"$f":"((+'INPUT DATA'!Q315*$F4) / 1000) * (-1)","v":114.20053582146272},{"$f":"((+'INPUT DATA'!R315*$F4) / 1000) * (-1)","v":134.30412065757636},{"$f":"((+'INPUT DATA'!S315*$F4) / 1000) * (-1)","v":144.16118754871152},{"$f":"((+'INPUT DATA'!T315*$F4) / 1000) * (-1)","v":169.87812491108224},{"$f":"((+'INPUT DATA'!U315*$F4) / 1000) * (-1)","v":67.192182587955003},{"$f":"((+'INPUT DATA'!V315*$F4) / 1000) * (-1)","v":66.204752984962866},{"$f":"((+'INPUT DATA'!W315*$F4) / 1000) * (-1)","v":42.599644285406953},{"$f":"((+'INPUT DATA'!X315*$F4) / 1000) * (-1)","v":55.453308028702892},{"$f":"((+'INPUT DATA'!Y315*$F4) / 1000) * (-1)","v":61.725504824964027},{"$f":"((+'INPUT DATA'!Z315*$F4) / 1000) * (-1)","v":50.831999902446753},{"$f":"((+'INPUT DATA'!AA315*$F4) / 1000) * (-1)","v":67.596565307517025},{"$f":"((+'INPUT DATA'!AB315*$F4) / 1000) * (-1)","v":82.07590078514049},{"$f":"((+'INPUT DATA'!AC315*$F4) / 1000) * (-1)","v":71.334538005585614},{"$f":"((+'INPUT DATA'!AD315*$F4) / 1000) * (-1)","v":46.466326123338135},{"$f":"((+'INPUT DATA'!AE315*$F4) / 1000) * (-1)","v":57.90720891411565},{"$f":"((+'INPUT DATA'!AF315*$F4) / 1000) * (-1)","v":59.685988899522229},{"$f":"((+'INPUT DATA'!AG315*$F4) / 1000) * (-1)","v":48.60361141456805},{"$f":"((+'INPUT DATA'!AH315*$F4) / 1000) * (-1)","v":88.486278430251801},{"$f":"((+'INPUT DATA'!AI315*$F4) / 1000) * (-1)","v":121.76968656585863},{"$f":"((+'INPUT DATA'!AJ315*$F4) / 1000) * (-1)","v":133.07635018837817},{"$f":"((+'INPUT DATA'!AK315*$F4) / 1000) * (-1)","v":125.92199786399877},{"$f":"((+'INPUT DATA'!AL315*$F4) / 1000) * (-1)","v":135.42457749823481},{"$f":"((+'INPUT DATA'!AM315*$F4) / 1000) * (-1)","v":149.08896604043963},{"$f":"((+'INPUT DATA'!AN315*$F4) / 1000) * (-1)","v":196.8439172311725},{"$f":"((+'INPUT DATA'!AO315*$F4) / 1000) * (-1)","v":213.32458937269084},{"$f":"((+'INPUT DATA'!AP315*$F4) / 1000) * (-1)","v":217.11888060356137},{"$f":"((+'INPUT DATA'!AQ315*$F4) / 1000) * (-1)","v":163.13658925319558},{"$f":"((+'INPUT DATA'!AR315*$F4) / 1000) * (-1)","v":114.43202368231329},{"$f":"((+'INPUT DATA'!AS315*$F4) / 1000) * (-1)","v":121.84063309376938},{"$f":"((+'INPUT DATA'!AT315*$F4) / 1000) * (-1)","v":117.03434738399871},{"$f":"((+'INPUT DATA'!AU315*$F4) / 1000) * (-1)","v":129.67337611444742},{"$f":"((+'INPUT DATA'!AV315*$F4) / 1000) * (-1)","v":162.66550276864731},{"$f":"((+'INPUT DATA'!AW315*$F4) / 1000) * (-1)","v":172.57635481801674},{"$f":"((+'INPUT DATA'!AX315*$F4) / 1000) * (-1)","v":144.18137059462802},{"$f":"((+'INPUT DATA'!AY315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ315*$F4) / 1000) * (-1)","v":7.008319056406732E-5},{"$f":"((+'INPUT DATA'!BA315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW315*$F4) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX315*$F4) / 1000) * (-1)","v":0}]
[null,"Colombia","Colombia",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J316*$F5) / 1000) * (-1)","v":126.61998788839406},{"$f":"((+'INPUT DATA'!K316*$F5) / 1000) * (-1)","v":74.722409282063154},{"$f":"((+'INPUT DATA'!L316*$F5) / 1000) * (-1)","v":76.146427876075791},{"$f":"((+'INPUT DATA'!M316*$F5) / 1000) * (-1)","v":67.558208831221066},{"$f":"((+'INPUT DATA'!N316*$F5) / 1000) * (-1)","v":84.047135316134074},{"$f":"((+'INPUT DATA'!O316*$F5) / 1000) * (-1)","v":141.30127657537574},{"$f":"((+'INPUT DATA'!P316*$F5) / 1000) * (-1)","v":135.97205363427463},{"$f":"((+'INPUT DATA'!Q316*$F5) / 1000) * (-1)","v":171.26217908210575},{"$f":"((+'INPUT DATA'!R316*$F5) / 1000) * (-1)","v":210.71126552276405},{"$f":"((+'INPUT DATA'!S316*$F5) / 1000) * (-1)","v":187.0973500849469},{"$f":"((+'INPUT DATA'!T316*$F5) / 1000) * (-1)","v":152.79702258587761},{"$f":"((+'INPUT DATA'!U316*$F5) / 1000) * (-1)","v":88.128117975288703},{"$f":"((+'INPUT DATA'!V316*$F5) / 1000) * (-1)","v":93.158192259385601},{"$f":"((+'INPUT DATA'!W316*$F5) / 1000) * (-1)","v":61.29101579053885},{"$f":"((+'INPUT DATA'!X316*$F5) / 1000) * (-1)","v":98.969492123493794},{"$f":"((+'INPUT DATA'!Y316*$F5) / 1000) * (-1)","v":111.5523482082537},{"$f":"((+'INPUT DATA'!Z316*$F5) / 1000) * (-1)","v":120.47504974572001},{"$f":"((+'INPUT DATA'!AA316*$F5) / 1000) * (-1)","v":88.036147640400685},{"$f":"((+'INPUT DATA'!AB316*$F5) / 1000) * (-1)","v":62.854566209735786},{"$f":"((+'INPUT DATA'!AC316*$F5) / 1000) * (-1)","v":99.59715609542566},{"$f":"((+'INPUT DATA'!AD316*$F5) / 1000) * (-1)","v":138.4446556530292},{"$f":"((+'INPUT DATA'!AE316*$F5) / 1000) * (-1)","v":121.07138701228297},{"$f":"((+'INPUT DATA'!AF316*$F5) / 1000) * (-1)","v":59.837136195089506},{"$f":"((+'INPUT DATA'!AG316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW316*$F5) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX316*$F5) / 1000) * (-1)","v":0}]
[null,"Italy","Italy",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J317*$F6) / 1000) * (-1)","v":0.85722967247702386},{"$f":"((+'INPUT DATA'!K317*$F6) / 1000) * (-1)","v":18.024374265926564},{"$f":"((+'INPUT DATA'!L317*$F6) / 1000) * (-1)","v":125.21310461872827},{"$f":"((+'INPUT DATA'!M317*$F6) / 1000) * (-1)","v":151.20861079894181},{"$f":"((+'INPUT DATA'!N317*$F6) / 1000) * (-1)","v":20.409234963430603},{"$f":"((+'INPUT DATA'!O317*$F6) / 1000) * (-1)","v":50.075285337563678},{"$f":"((+'INPUT DATA'!P317*$F6) / 1000) * (-1)","v":52.200423331649723},{"$f":"((+'INPUT DATA'!Q317*$F6) / 1000) * (-1)","v":51.109042165029926},{"$f":"((+'INPUT DATA'!R317*$F6) / 1000) * (-1)","v":51.411322685492124},{"$f":"((+'INPUT DATA'!S317*$F6) / 1000) * (-1)","v":50.516399755212667},{"$f":"((+'INPUT DATA'!T317*$F6) / 1000) * (-1)","v":51.141086916380502},{"$f":"((+'INPUT DATA'!U317*$F6) / 1000) * (-1)","v":80.733252279751639},{"$f":"((+'INPUT DATA'!V317*$F6) / 1000) * (-1)","v":51.488898777928974},{"$f":"((+'INPUT DATA'!W317*$F6) / 1000) * (-1)","v":33.99426221960001},{"$f":"((+'INPUT DATA'!X317*$F6) / 1000) * (-1)","v":32.310981439572679},{"$f":"((+'INPUT DATA'!Y317*$F6) / 1000) * (-1)","v":37.182368377690878},{"$f":"((+'INPUT DATA'!Z317*$F6) / 1000) * (-1)","v":37.898848442093936},{"$f":"((+'INPUT DATA'!AA317*$F6) / 1000) * (-1)","v":40.66366853208703},{"$f":"((+'INPUT DATA'!AB317*$F6) / 1000) * (-1)","v":39.524549407272225},{"$f":"((+'INPUT DATA'!AC317*$F6) / 1000) * (-1)","v":42.635763984438178},{"$f":"((+'INPUT DATA'!AD317*$F6) / 1000) * (-1)","v":48.369839732826001},{"$f":"((+'INPUT DATA'!AE317*$F6) / 1000) * (-1)","v":76.173029896373592},{"$f":"((+'INPUT DATA'!AF317*$F6) / 1000) * (-1)","v":61.561401621859197},{"$f":"((+'INPUT DATA'!AG317*$F6) / 1000) * (-1)","v":61.317658549602392},{"$f":"((+'INPUT DATA'!AH317*$F6) / 1000) * (-1)","v":30.113824002602573},{"$f":"((+'INPUT DATA'!AI317*$F6) / 1000) * (-1)","v":32.208817269374549},{"$f":"((+'INPUT DATA'!AJ317*$F6) / 1000) * (-1)","v":32.787016492000589},{"$f":"((+'INPUT DATA'!AK317*$F6) / 1000) * (-1)","v":33.126535355933569},{"$f":"((+'INPUT DATA'!AL317*$F6) / 1000) * (-1)","v":74.872373974597309},{"$f":"((+'INPUT DATA'!AM317*$F6) / 1000) * (-1)","v":146.1902286421124},{"$f":"((+'INPUT DATA'!AN317*$F6) / 1000) * (-1)","v":158.07729937215296},{"$f":"((+'INPUT DATA'!AO317*$F6) / 1000) * (-1)","v":161.9176814570024},{"$f":"((+'INPUT DATA'!AP317*$F6) / 1000) * (-1)","v":166.75377337782697},{"$f":"((+'INPUT DATA'!AQ317*$F6) / 1000) * (-1)","v":168.32914382610613},{"$f":"((+'INPUT DATA'!AR317*$F6) / 1000) * (-1)","v":175.42662251490324},{"$f":"((+'INPUT DATA'!AS317*$F6) / 1000) * (-1)","v":164.65812075287485},{"$f":"((+'INPUT DATA'!AT317*$F6) / 1000) * (-1)","v":203.78052519800664},{"$f":"((+'INPUT DATA'!AU317*$F6) / 1000) * (-1)","v":168.66690181682984},{"$f":"((+'INPUT DATA'!AV317*$F6) / 1000) * (-1)","v":184.46478166420928},{"$f":"((+'INPUT DATA'!AW317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW317*$F6) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX317*$F6) / 1000) * (-1)","v":0}]
[null,"Uruguay","Uruguay",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J318*$F7) / 1000) * (-1)","v":-6.5754138686150698E-17},{"$f":"((+'INPUT DATA'!K318*$F7) / 1000) * (-1)","v":0.47433509690775832},{"$f":"((+'INPUT DATA'!L318*$F7) / 1000) * (-1)","v":6.5754138686150698E-17},{"$f":"((+'INPUT DATA'!M318*$F7) / 1000) * (-1)","v":9.4259996650467297},{"$f":"((+'INPUT DATA'!N318*$F7) / 1000) * (-1)","v":12.619902389828706},{"$f":"((+'INPUT DATA'!O318*$F7) / 1000) * (-1)","v":11.08776930554988},{"$f":"((+'INPUT DATA'!P318*$F7) / 1000) * (-1)","v":12.410327384730918},{"$f":"((+'INPUT DATA'!Q318*$F7) / 1000) * (-1)","v":12.072932355338711},{"$f":"((+'INPUT DATA'!R318*$F7) / 1000) * (-1)","v":13.38433866998354},{"$f":"((+'INPUT DATA'!S318*$F7) / 1000) * (-1)","v":13.314792303401365},{"$f":"((+'INPUT DATA'!T318*$F7) / 1000) * (-1)","v":13.785391680202473},{"$f":"((+'INPUT DATA'!U318*$F7) / 1000) * (-1)","v":10.195387365876124},{"$f":"((+'INPUT DATA'!V318*$F7) / 1000) * (-1)","v":9.1851420064309348},{"$f":"((+'INPUT DATA'!W318*$F7) / 1000) * (-1)","v":11.99618161874789},{"$f":"((+'INPUT DATA'!X318*$F7) / 1000) * (-1)","v":41.400149550545642},{"$f":"((+'INPUT DATA'!Y318*$F7) / 1000) * (-1)","v":50.852023490311915},{"$f":"((+'INPUT DATA'!Z318*$F7) / 1000) * (-1)","v":11.213434403478859},{"$f":"((+'INPUT DATA'!AA318*$F7) / 1000) * (-1)","v":14.230287904978645},{"$f":"((+'INPUT DATA'!AB318*$F7) / 1000) * (-1)","v":6.9699506333404297},{"$f":"((+'INPUT DATA'!AC318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AD318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW318*$F7) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX318*$F7) / 1000) * (-1)","v":0}]
[null,"Mexico","Mexico",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J319*$F8) / 1000) * (-1)","v":1.984620378633102},{"$f":"((+'INPUT DATA'!K319*$F8) / 1000) * (-1)","v":11.455105698882667},{"$f":"((+'INPUT DATA'!L319*$F8) / 1000) * (-1)","v":9.4383411581882282},{"$f":"((+'INPUT DATA'!M319*$F8) / 1000) * (-1)","v":17.839603057157557},{"$f":"((+'INPUT DATA'!N319*$F8) / 1000) * (-1)","v":12.973699837595774},{"$f":"((+'INPUT DATA'!O319*$F8) / 1000) * (-1)","v":6.5122428203312044},{"$f":"((+'INPUT DATA'!P319*$F8) / 1000) * (-1)","v":6.7828311763891378},{"$f":"((+'INPUT DATA'!Q319*$F8) / 1000) * (-1)","v":7.3275866722980956},{"$f":"((+'INPUT DATA'!R319*$F8) / 1000) * (-1)","v":6.9096228056528233},{"$f":"((+'INPUT DATA'!S319*$F8) / 1000) * (-1)","v":6.8946441305121411},{"$f":"((+'INPUT DATA'!T319*$F8) / 1000) * (-1)","v":6.7862524179427544},{"$f":"((+'INPUT DATA'!U319*$F8) / 1000) * (-1)","v":6.8553747656380564},{"$f":"((+'INPUT DATA'!V319*$F8) / 1000) * (-1)","v":7.7376512624941896},{"$f":"((+'INPUT DATA'!W319*$F8) / 1000) * (-1)","v":7.3809929726152879},{"$f":"((+'INPUT DATA'!X319*$F8) / 1000) * (-1)","v":6.3973719047494235},{"$f":"((+'INPUT DATA'!Y319*$F8) / 1000) * (-1)","v":6.3850408627367727},{"$f":"((+'INPUT DATA'!Z319*$F8) / 1000) * (-1)","v":5.9847405451034339},{"$f":"((+'INPUT DATA'!AA319*$F8) / 1000) * (-1)","v":6.3151517762168075},{"$f":"((+'INPUT DATA'!AB319*$F8) / 1000) * (-1)","v":9.2490126204103351},{"$f":"((+'INPUT DATA'!AC319*$F8) / 1000) * (-1)","v":39.864259967033433},{"$f":"((+'INPUT DATA'!AD319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AE319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AF319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AG319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AH319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW319*$F8) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX319*$F8) / 1000) * (-1)","v":0}]
[null,"Paraguay","Paraguay",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J320*$F9) / 1000) * (-1)","v":9.1687608043673006},{"$f":"((+'INPUT DATA'!K320*$F9) / 1000) * (-1)","v":9.5355112365419963},{"$f":"((+'INPUT DATA'!L320*$F9) / 1000) * (-1)","v":9.9169316860036751},{"$f":"((+'INPUT DATA'!M320*$F9) / 1000) * (-1)","v":10.31360895344382},{"$f":"((+'INPUT DATA'!N320*$F9) / 1000) * (-1)","v":6.4424314295869491},{"$f":"((+'INPUT DATA'!O320*$F9) / 1000) * (-1)","v":6.233546359025218},{"$f":"((+'INPUT DATA'!P320*$F9) / 1000) * (-1)","v":6.8447805365609433},{"$f":"((+'INPUT DATA'!Q320*$F9) / 1000) * (-1)","v":10.384700265069547},{"$f":"((+'INPUT DATA'!R320*$F9) / 1000) * (-1)","v":9.6459943362069751},{"$f":"((+'INPUT DATA'!S320*$F9) / 1000) * (-1)","v":11.406963993870498},{"$f":"((+'INPUT DATA'!T320*$F9) / 1000) * (-1)","v":13.079487276626274},{"$f":"((+'INPUT DATA'!U320*$F9) / 1000) * (-1)","v":14.114886011665927},{"$f":"((+'INPUT DATA'!V320*$F9) / 1000) * (-1)","v":16.591631194443423},{"$f":"((+'INPUT DATA'!W320*$F9) / 1000) * (-1)","v":13.491568726720015},{"$f":"((+'INPUT DATA'!X320*$F9) / 1000) * (-1)","v":14.424494502605125},{"$f":"((+'INPUT DATA'!Y320*$F9) / 1000) * (-1)","v":16.400701346607732},{"$f":"((+'INPUT DATA'!Z320*$F9) / 1000) * (-1)","v":19.05124903004636},{"$f":"((+'INPUT DATA'!AA320*$F9) / 1000) * (-1)","v":20.369325328145955},{"$f":"((+'INPUT DATA'!AB320*$F9) / 1000) * (-1)","v":6.3579008468893683},{"$f":"((+'INPUT DATA'!AC320*$F9) / 1000) * (-1)","v":7.0510913721371287},{"$f":"((+'INPUT DATA'!AD320*$F9) / 1000) * (-1)","v":9.0569583047388704},{"$f":"((+'INPUT DATA'!AE320*$F9) / 1000) * (-1)","v":22.763385867012772},{"$f":"((+'INPUT DATA'!AF320*$F9) / 1000) * (-1)","v":28.85051636053695},{"$f":"((+'INPUT DATA'!AG320*$F9) / 1000) * (-1)","v":17.546871824339377},{"$f":"((+'INPUT DATA'!AH320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AI320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AJ320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AK320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AL320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW320*$F9) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX320*$F9) / 1000) * (-1)","v":0}]
[null,"Recent awards and other","Recent awards and other",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J321*$F10) / 1000) * (-1)","v":1.138612679375},{"$f":"((+'INPUT DATA'!K321*$F10) / 1000) * (-1)","v":33.150820735537302},{"$f":"((+'INPUT DATA'!L321*$F10) / 1000) * (-1)","v":-1.0926337456477035},{"$f":"((+'INPUT DATA'!M321*$F10) / 1000) * (-1)","v":2.6306684604818518},{"$f":"((+'INPUT DATA'!N321*$F10) / 1000) * (-1)","v":4.6761342130066517},{"$f":"((+'INPUT DATA'!O321*$F10) / 1000) * (-1)","v":5.2555964933054273},{"$f":"((+'INPUT DATA'!P321*$F10) / 1000) * (-1)","v":16.898330948703318},{"$f":"((+'INPUT DATA'!Q321*$F10) / 1000) * (-1)","v":14.379093260061955},{"$f":"((+'INPUT DATA'!R321*$F10) / 1000) * (-1)","v":10.155932915353256},{"$f":"((+'INPUT DATA'!S321*$F10) / 1000) * (-1)","v":40.090713196080365},{"$f":"((+'INPUT DATA'!T321*$F10) / 1000) * (-1)","v":32.215794190801724},{"$f":"((+'INPUT DATA'!U321*$F10) / 1000) * (-1)","v":118.11486310963934},{"$f":"((+'INPUT DATA'!V321*$F10) / 1000) * (-1)","v":26.618547724999235},{"$f":"((+'INPUT DATA'!W321*$F10) / 1000) * (-1)","v":26.260193205157854},{"$f":"((+'INPUT DATA'!X321*$F10) / 1000) * (-1)","v":26.594319257435313},{"$f":"((+'INPUT DATA'!Y321*$F10) / 1000) * (-1)","v":-4.7443188747400997},{"$f":"((+'INPUT DATA'!Z321*$F10) / 1000) * (-1)","v":76.376054720363754},{"$f":"((+'INPUT DATA'!AA321*$F10) / 1000) * (-1)","v":65.20108469501875},{"$f":"((+'INPUT DATA'!AB321*$F10) / 1000) * (-1)","v":131.14727709804191},{"$f":"((+'INPUT DATA'!AC321*$F10) / 1000) * (-1)","v":65.916071267453177},{"$f":"((+'INPUT DATA'!AD321*$F10) / 1000) * (-1)","v":47.096593286991933},{"$f":"((+'INPUT DATA'!AE321*$F10) / 1000) * (-1)","v":71.676166881079695},{"$f":"((+'INPUT DATA'!AF321*$F10) / 1000) * (-1)","v":88.206360463222055},{"$f":"((+'INPUT DATA'!AG321*$F10) / 1000) * (-1)","v":94.148353997827215},{"$f":"((+'INPUT DATA'!AH321*$F10) / 1000) * (-1)","v":97.888983930820785},{"$f":"((+'INPUT DATA'!AI321*$F10) / 1000) * (-1)","v":111.74782573633456},{"$f":"((+'INPUT DATA'!AJ321*$F10) / 1000) * (-1)","v":107.80650160343303},{"$f":"((+'INPUT DATA'!AK321*$F10) / 1000) * (-1)","v":113.02968808856548},{"$f":"((+'INPUT DATA'!AL321*$F10) / 1000) * (-1)","v":111.51992022349732},{"$f":"((+'INPUT DATA'!AM321*$F10) / 1000) * (-1)","v":119.55828314226947},{"$f":"((+'INPUT DATA'!AN321*$F10) / 1000) * (-1)","v":123.18768569416193},{"$f":"((+'INPUT DATA'!AO321*$F10) / 1000) * (-1)","v":125.47776619177455},{"$f":"((+'INPUT DATA'!AP321*$F10) / 1000) * (-1)","v":81.559772520911594},{"$f":"((+'INPUT DATA'!AQ321*$F10) / 1000) * (-1)","v":16.039020855754845},{"$f":"((+'INPUT DATA'!AR321*$F10) / 1000) * (-1)","v":15.64142728802158},{"$f":"((+'INPUT DATA'!AS321*$F10) / 1000) * (-1)","v":15.636829534002116},{"$f":"((+'INPUT DATA'!AT321*$F10) / 1000) * (-1)","v":16.274471252089178},{"$f":"((+'INPUT DATA'!AU321*$F10) / 1000) * (-1)","v":15.621665929179375},{"$f":"((+'INPUT DATA'!AV321*$F10) / 1000) * (-1)","v":15.659593909869685},{"$f":"((+'INPUT DATA'!AW321*$F10) / 1000) * (-1)","v":15.445285589837855},{"$f":"((+'INPUT DATA'!AX321*$F10) / 1000) * (-1)","v":15.223116076198425},{"$f":"((+'INPUT DATA'!AY321*$F10) / 1000) * (-1)","v":15.142217541094304},{"$f":"((+'INPUT DATA'!AZ321*$F10) / 1000) * (-1)","v":63.502852253168228},{"$f":"((+'INPUT DATA'!BA321*$F10) / 1000) * (-1)","v":59.322072061179291},{"$f":"((+'INPUT DATA'!BB321*$F10) / 1000) * (-1)","v":62.687262998278115},{"$f":"((+'INPUT DATA'!BC321*$F10) / 1000) * (-1)","v":63.872039448684326},{"$f":"((+'INPUT DATA'!BD321*$F10) / 1000) * (-1)","v":65.194806921187293},{"$f":"((+'INPUT DATA'!BE321*$F10) / 1000) * (-1)","v":67.657986020545067},{"$f":"((+'INPUT DATA'!BF321*$F10) / 1000) * (-1)","v":70.294323062457607},{"$f":"((+'INPUT DATA'!BG321*$F10) / 1000) * (-1)","v":72.11248857767896},{"$f":"((+'INPUT DATA'!BH321*$F10) / 1000) * (-1)","v":74.405442132110579},{"$f":"((+'INPUT DATA'!BI321*$F10) / 1000) * (-1)","v":75.751592850315845},{"$f":"((+'INPUT DATA'!BJ321*$F10) / 1000) * (-1)","v":72.970234386626956},{"$f":"((+'INPUT DATA'!BK321*$F10) / 1000) * (-1)","v":79.795850019347228},{"$f":"((+'INPUT DATA'!BL321*$F10) / 1000) * (-1)","v":84.341893230163734},{"$f":"((+'INPUT DATA'!BM321*$F10) / 1000) * (-1)","v":86.384733606446432},{"$f":"((+'INPUT DATA'!BN321*$F10) / 1000) * (-1)","v":86.892102124006456},{"$f":"((+'INPUT DATA'!BO321*$F10) / 1000) * (-1)","v":11.613225741523289},{"$f":"((+'INPUT DATA'!BP321*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ321*$F10) / 1000) * (-1)","v":0.1500999105874006},{"$f":"((+'INPUT DATA'!BR321*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS321*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT321*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU321*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV321*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW321*$F10) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX321*$F10) / 1000) * (-1)","v":0}]
[null,"Brasil","Brasil",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!L322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!M322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!N322*$F11) / 1000) * (-1)","v":11.576664313213564},{"$f":"((+'INPUT DATA'!O322*$F11) / 1000) * (-1)","v":14.832173304724716},{"$f":"((+'INPUT DATA'!P322*$F11) / 1000) * (-1)","v":12.867021009457572},{"$f":"((+'INPUT DATA'!Q322*$F11) / 1000) * (-1)","v":7.9788683093431993},{"$f":"((+'INPUT DATA'!R322*$F11) / 1000) * (-1)","v":13.253023940049045},{"$f":"((+'INPUT DATA'!S322*$F11) / 1000) * (-1)","v":10.128183749476101},{"$f":"((+'INPUT DATA'!T322*$F11) / 1000) * (-1)","v":31.944502888990737},{"$f":"((+'INPUT DATA'!U322*$F11) / 1000) * (-1)","v":18.849383106390164},{"$f":"((+'INPUT DATA'!V322*$F11) / 1000) * (-1)","v":27.588359811993868},{"$f":"((+'INPUT DATA'!W322*$F11) / 1000) * (-1)","v":29.541399941147315},{"$f":"((+'INPUT DATA'!X322*$F11) / 1000) * (-1)","v":31.399953280373879},{"$f":"((+'INPUT DATA'!Y322*$F11) / 1000) * (-1)","v":17.644063816551569},{"$f":"((+'INPUT DATA'!Z322*$F11) / 1000) * (-1)","v":11.886395240025792},{"$f":"((+'INPUT DATA'!AA322*$F11) / 1000) * (-1)","v":14.332048357894861},{"$f":"((+'INPUT DATA'!AB322*$F11) / 1000) * (-1)","v":51.249849845831562},{"$f":"((+'INPUT DATA'!AC322*$F11) / 1000) * (-1)","v":55.819116056315281},{"$f":"((+'INPUT DATA'!AD322*$F11) / 1000) * (-1)","v":73.920520905559783},{"$f":"((+'INPUT DATA'!AE322*$F11) / 1000) * (-1)","v":83.811841367072262},{"$f":"((+'INPUT DATA'!AF322*$F11) / 1000) * (-1)","v":112.8364372091682},{"$f":"((+'INPUT DATA'!AG322*$F11) / 1000) * (-1)","v":136.10312231759258},{"$f":"((+'INPUT DATA'!AH322*$F11) / 1000) * (-1)","v":147.91770260149738},{"$f":"((+'INPUT DATA'!AI322*$F11) / 1000) * (-1)","v":147.20234337864247},{"$f":"((+'INPUT DATA'!AJ322*$F11) / 1000) * (-1)","v":149.85135095515474},{"$f":"((+'INPUT DATA'!AK322*$F11) / 1000) * (-1)","v":133.69306241839297},{"$f":"((+'INPUT DATA'!AL322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AM322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AN322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AO322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AP322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AQ322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AR322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AS322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AT322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW322*$F11) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX322*$F11) / 1000) * (-1)","v":0}]
[null,"USA","USA",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!K323*$F12) / 1000) * (-1)","v":1.581942624224246},{"$f":"((+'INPUT DATA'!L323*$F12) / 1000) * (-1)","v":0.34736356897456377},{"$f":"((+'INPUT DATA'!M323*$F12) / 1000) * (-1)","v":0.5338664550386929},{"$f":"((+'INPUT DATA'!N323*$F12) / 1000) * (-1)","v":0.5144018920022464},{"$f":"((+'INPUT DATA'!O323*$F12) / 1000) * (-1)","v":0.62463045258187078},{"$f":"((+'INPUT DATA'!P323*$F12) / 1000) * (-1)","v":0.59896104272594486},{"$f":"((+'INPUT DATA'!Q323*$F12) / 1000) * (-1)","v":0.85750226155064868},{"$f":"((+'INPUT DATA'!R323*$F12) / 1000) * (-1)","v":1.0403057294416842},{"$f":"((+'INPUT DATA'!S323*$F12) / 1000) * (-1)","v":1.2295906647614121},{"$f":"((+'INPUT DATA'!T323*$F12) / 1000) * (-1)","v":1.312824597449344},{"$f":"((+'INPUT DATA'!U323*$F12) / 1000) * (-1)","v":1.0407075370188363},{"$f":"((+'INPUT DATA'!V323*$F12) / 1000) * (-1)","v":1.3062157680633819},{"$f":"((+'INPUT DATA'!W323*$F12) / 1000) * (-1)","v":1.3744154825192056},{"$f":"((+'INPUT DATA'!X323*$F12) / 1000) * (-1)","v":1.4406536189036439},{"$f":"((+'INPUT DATA'!Y323*$F12) / 1000) * (-1)","v":1.4848172677519771},{"$f":"((+'INPUT DATA'!Z323*$F12) / 1000) * (-1)","v":1.2028861144511718},{"$f":"((+'INPUT DATA'!AA323*$F12) / 1000) * (-1)","v":1.5020559090915973},{"$f":"((+'INPUT DATA'!AB323*$F12) / 1000) * (-1)","v":1.5387625483814007},{"$f":"((+'INPUT DATA'!AC323*$F12) / 1000) * (-1)","v":1.5705573510085449},{"$f":"((+'INPUT DATA'!AD323*$F12) / 1000) * (-1)","v":1.5903549725189778},{"$f":"((+'INPUT DATA'!AE323*$F12) / 1000) * (-1)","v":1.3650919024148416},{"$f":"((+'INPUT DATA'!AF323*$F12) / 1000) * (-1)","v":1.5627114378906788},{"$f":"((+'INPUT DATA'!AG323*$F12) / 1000) * (-1)","v":1.5865715189578593},{"$f":"((+'INPUT DATA'!AH323*$F12) / 1000) * (-1)","v":1.6023733170272885},{"$f":"((+'INPUT DATA'!AI323*$F12) / 1000) * (-1)","v":1.6093951167448761},{"$f":"((+'INPUT DATA'!AJ323*$F12) / 1000) * (-1)","v":1.3596087919697715},{"$f":"((+'INPUT DATA'!AK323*$F12) / 1000) * (-1)","v":1.554421606354166},{"$f":"((+'INPUT DATA'!AL323*$F12) / 1000) * (-1)","v":1.5303321810729562},{"$f":"((+'INPUT DATA'!AM323*$F12) / 1000) * (-1)","v":1.4887705380342602},{"$f":"((+'INPUT DATA'!AN323*$F12) / 1000) * (-1)","v":1.4571281384215125},{"$f":"((+'INPUT DATA'!AO323*$F12) / 1000) * (-1)","v":1.2768477299412402},{"$f":"((+'INPUT DATA'!AP323*$F12) / 1000) * (-1)","v":1.3707500879120471},{"$f":"((+'INPUT DATA'!AQ323*$F12) / 1000) * (-1)","v":1.3410461030152354},{"$f":"((+'INPUT DATA'!AR323*$F12) / 1000) * (-1)","v":1.3135858480291893},{"$f":"((+'INPUT DATA'!AS323*$F12) / 1000) * (-1)","v":1.3120204377964773},{"$f":"((+'INPUT DATA'!AT323*$F12) / 1000) * (-1)","v":1.2314767683306533},{"$f":"((+'INPUT DATA'!AU323*$F12) / 1000) * (-1)","v":1.3261579253776103},{"$f":"((+'INPUT DATA'!AV323*$F12) / 1000) * (-1)","v":1.3247874980681145},{"$f":"((+'INPUT DATA'!AW323*$F12) / 1000) * (-1)","v":1.3200013945057181},{"$f":"((+'INPUT DATA'!AX323*$F12) / 1000) * (-1)","v":1.2963104093498283},{"$f":"((+'INPUT DATA'!AY323*$F12) / 1000) * (-1)","v":1.2354885280594619},{"$f":"((+'INPUT DATA'!AZ323*$F12) / 1000) * (-1)","v":1.2326186053327235},{"$f":"((+'INPUT DATA'!BA323*$F12) / 1000) * (-1)","v":1.2141918847828914},{"$f":"((+'INPUT DATA'!BB323*$F12) / 1000) * (-1)","v":4.6764748840587611},{"$f":"((+'INPUT DATA'!BC323*$F12) / 1000) * (-1)","v":9.01783295127664},{"$f":"((+'INPUT DATA'!BD323*$F12) / 1000) * (-1)","v":9.0668338812764819},{"$f":"((+'INPUT DATA'!BE323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW323*$F12) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX323*$F12) / 1000) * (-1)","v":0}]
[null,null,"Water",null,null,null,null,null,null,{"$f":"((+'INPUT DATA'!J324*$F13) / 1000) * (-1)","v":6.7846969156950285},{"$f":"((+'INPUT DATA'!K324*$F13) / 1000) * (-1)","v":17.079020244933236},{"$f":"((+'INPUT DATA'!L324*$F13) / 1000) * (-1)","v":16.946663172214588},{"$f":"((+'INPUT DATA'!M324*$F13) / 1000) * (-1)","v":10.85143237986132},{"$f":"((+'INPUT DATA'!N324*$F13) / 1000) * (-1)","v":10.604330839024641},{"$f":"((+'INPUT DATA'!O324*$F13) / 1000) * (-1)","v":9.7630048044856004},{"$f":"((+'INPUT DATA'!P324*$F13) / 1000) * (-1)","v":10.249443016554826},{"$f":"((+'INPUT DATA'!Q324*$F13) / 1000) * (-1)","v":10.908352966333442},{"$f":"((+'INPUT DATA'!R324*$F13) / 1000) * (-1)","v":11.337830343995993},{"$f":"((+'INPUT DATA'!S324*$F13) / 1000) * (-1)","v":12.380967001055467},{"$f":"((+'INPUT DATA'!T324*$F13) / 1000) * (-1)","v":15.79209250638492},{"$f":"((+'INPUT DATA'!U324*$F13) / 1000) * (-1)","v":12.902835799093474},{"$f":"((+'INPUT DATA'!V324*$F13) / 1000) * (-1)","v":15.68332898026719},{"$f":"((+'INPUT DATA'!W324*$F13) / 1000) * (-1)","v":44.752370472934651},{"$f":"((+'INPUT DATA'!X324*$F13) / 1000) * (-1)","v":17.751028606590339},{"$f":"((+'INPUT DATA'!Y324*$F13) / 1000) * (-1)","v":58.112131685750924},{"$f":"((+'INPUT DATA'!Z324*$F13) / 1000) * (-1)","v":2.9656667731454602},{"$f":"((+'INPUT DATA'!AA324*$F13) / 1000) * (-1)","v":3.3625230278165428},{"$f":"((+'INPUT DATA'!AB324*$F13) / 1000) * (-1)","v":3.6994622126251904},{"$f":"((+'INPUT DATA'!AC324*$F13) / 1000) * (-1)","v":3.7107713847221366},{"$f":"((+'INPUT DATA'!AD324*$F13) / 1000) * (-1)","v":3.7142098600467315},{"$f":"((+'INPUT DATA'!AE324*$F13) / 1000) * (-1)","v":3.6852430590207419},{"$f":"((+'INPUT DATA'!AF324*$F13) / 1000) * (-1)","v":3.6674018331886398},{"$f":"((+'INPUT DATA'!AG324*$F13) / 1000) * (-1)","v":3.9078970679281562},{"$f":"((+'INPUT DATA'!AH324*$F13) / 1000) * (-1)","v":7.1789493859354625},{"$f":"((+'INPUT DATA'!AI324*$F13) / 1000) * (-1)","v":10.244332187945746},{"$f":"((+'INPUT DATA'!AJ324*$F13) / 1000) * (-1)","v":9.8320328812047944},{"$f":"((+'INPUT DATA'!AK324*$F13) / 1000) * (-1)","v":9.9969853020198673},{"$f":"((+'INPUT DATA'!AL324*$F13) / 1000) * (-1)","v":9.9711016012086073},{"$f":"((+'INPUT DATA'!AM324*$F13) / 1000) * (-1)","v":10.696319911042155},{"$f":"((+'INPUT DATA'!AN324*$F13) / 1000) * (-1)","v":10.601066075246155},{"$f":"((+'INPUT DATA'!AO324*$F13) / 1000) * (-1)","v":10.506783747278359},{"$f":"((+'INPUT DATA'!AP324*$F13) / 1000) * (-1)","v":10.44896661564899},{"$f":"((+'INPUT DATA'!AQ324*$F13) / 1000) * (-1)","v":10.350522731441165},{"$f":"((+'INPUT DATA'!AR324*$F13) / 1000) * (-1)","v":1.8011026085615598},{"$f":"((+'INPUT DATA'!AS324*$F13) / 1000) * (-1)","v":6.0772693337939012},{"$f":"((+'INPUT DATA'!AT324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AU324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AV324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AW324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AX324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AY324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!AZ324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BA324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BB324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BC324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BD324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BE324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BF324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BG324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BH324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BI324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BJ324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BK324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BL324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BM324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BN324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BO324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BP324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BQ324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BR324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BS324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BT324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BU324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BV324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BW324*$F13) / 1000) * (-1)","v":0},{"$f":"((+'INPUT DATA'!BX324*$F13) / 1000) * (-1)","v":0}]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!K325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!L325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!M325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!N325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!O325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!P325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!Q325*$F14) / 1000","v":329.9642258977085},{"$f":"(+'INPUT DATA'!R325*$F14) / 1000","v":145.83223573074969},{"$f":"(+'INPUT DATA'!S325*$F14) / 1000","v":639.50747478654171},{"$f":"(+'INPUT DATA'!T325*$F14) / 1000","v":432.75711905459974},{"$f":"(+'INPUT DATA'!U325*$F14) / 1000","v":513.444326408444},{"$f":"(+'INPUT DATA'!V325*$F14) / 1000","v":573.18206210665892},{"$f":"(+'INPUT DATA'!W325*$F14) / 1000","v":790.43718375849028},{"$f":"(+'INPUT DATA'!X325*$F14) / 1000","v":692.38268994839211},{"$f":"(+'INPUT DATA'!Y325*$F14) / 1000","v":733.47952092598337},{"$f":"(+'INPUT DATA'!Z325*$F14) / 1000","v":865.14169165460669},{"$f":"(+'INPUT DATA'!AA325*$F14) / 1000","v":853.24873680076564},{"$f":"(+'INPUT DATA'!AB325*$F14) / 1000","v":951.40893059429243},{"$f":"(+'INPUT DATA'!AC325*$F14) / 1000","v":999.71666811805983},{"$f":"(+'INPUT DATA'!AD325*$F14) / 1000","v":1056.6898174401547},{"$f":"(+'INPUT DATA'!AE325*$F14) / 1000","v":1127.8294367590913},{"$f":"(+'INPUT DATA'!AF325*$F14) / 1000","v":1184.2851386348659},{"$f":"(+'INPUT DATA'!AG325*$F14) / 1000","v":1252.7658615735365},{"$f":"(+'INPUT DATA'!AH325*$F14) / 1000","v":1318.1629758774163},{"$f":"(+'INPUT DATA'!AI325*$F14) / 1000","v":1546.7310530209359},{"$f":"(+'INPUT DATA'!AJ325*$F14) / 1000","v":1682.31878069248},{"$f":"(+'INPUT DATA'!AK325*$F14) / 1000","v":1800.2517558660209},{"$f":"(+'INPUT DATA'!AL325*$F14) / 1000","v":1970.3642622947198},{"$f":"(+'INPUT DATA'!AM325*$F14) / 1000","v":1794.9854055672097},{"$f":"(+'INPUT DATA'!AN325*$F14) / 1000","v":1835.0588930713127},{"$f":"(+'INPUT DATA'!AO325*$F14) / 1000","v":1929.144725519516},{"$f":"(+'INPUT DATA'!AP325*$F14) / 1000","v":1939.3851967350643},{"$f":"(+'INPUT DATA'!AQ325*$F14) / 1000","v":1813.3557613933788},{"$f":"(+'INPUT DATA'!AR325*$F14) / 1000","v":1850.79044870605},{"$f":"(+'INPUT DATA'!AS325*$F14) / 1000","v":1863.7696003632516},{"$f":"(+'INPUT DATA'!AT325*$F14) / 1000","v":1835.8186799108441},{"$f":"(+'INPUT DATA'!AU325*$F14) / 1000","v":1858.5800879528306},{"$f":"(+'INPUT DATA'!AV325*$F14) / 1000","v":1847.0012393093161},{"$f":"(+'INPUT DATA'!AW325*$F14) / 1000","v":1849.4777597778952},{"$f":"(+'INPUT DATA'!AX325*$F14) / 1000","v":1851.6350585094183},{"$f":"(+'INPUT DATA'!AY325*$F14) / 1000","v":1848.4894769280138},{"$f":"(+'INPUT DATA'!AZ325*$F14) / 1000","v":1850.7745108611105},{"$f":"(+'INPUT DATA'!BA325*$F14) / 1000","v":1850.0238369119945},{"$f":"(+'INPUT DATA'!BB325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BC325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BD325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BE325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BF325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BG325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BH325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BI325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BJ325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BK325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BL325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BM325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BN325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BO325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BP325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BQ325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BR325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BS325*$F14) / 1000","v":1849.9199004131642},{"$f":"(+'INPUT DATA'!BT325*$F14) / 1000","v":15352.956691984509},{"$f":"(+'INPUT DATA'!BU325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW325*$F14) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX325*$F14) / 1000","v":0}]
[null,null,"Total Distribuciones",null,null,null,null,null,null,{"$f":"+SUM(J352:J363)","v":189.61476876458158},208.28270437661499,258.98769937588435,396.95492734762115,416.26196626471756,384.01676471602224,343.58602349600562,743.3643000166503,622.55196142999239,1144.8073451901785,963.3405428779356,974.16392905786392,917.39035366630537,1081.7171281864362,1040.3266109826955,1113.838892870087,1228.3398607066642,1212.0054253685173,1395.5900757458942,1412.1359980910856,1427.8169919541021,1567.4995642278859,1602.6317349758197,1617.6846654996236,1695.6675559223988,1978.6408324225297,2125.2850766668435,2222.2033549315347,2304.2532988756138,2222.5976112640319,2325.8346009626803,2442.2768765391329,2416.7161243538671,2172.5520841628918,2159.4052106478789,2173.2944735154883,2174.1395005132695,2173.868189738665,2211.1159051501104,2038.8194015802555,2012.3358555895945,1864.8671829971677,1915.5100518028021,1910.5601008579567,{"$f":"+SUM(BB352:BB363)","v":1917.2836382955011},1922.8097728131252,1924.1815412156279,1917.5778864337092,1920.2142234756218,1922.0323889908432,1924.3253425452749,1925.67149326348,1922.8901347997912,1929.7157504325114,1934.261793643328,1936.3046340196106,1936.8120025371707,1861.5331261546876,1849.9199004131642,1850.0700003237516,1849.9199004131642,1849.9199004131642,15352.956691984509,0,0,0,0]
[null,null,"Subtotal without Water & Future investments",null,null,null,null,null,null,{"$f":"+SUM(J352:J361)","v":182.83007184888655},191.20368413168174,242.04103620366976,386.10349496775984,405.65763542569289,374.25375991153663,333.33658047945079,402.49172115260842,465.38189535524674,492.91890340258124,514.79133131695085,447.81676685032647,328.52496257937935,246.52757395501118,330.19289242771305,322.24724025835263,360.23250227891219,355.39416553993505,440.48168293897658,408.70855858830356,367.4129646539007,435.98488440977371,414.67919450776515,361.01090685815888,370.32563065904708,421.66544721364801,433.13426309315855,411.95461376349402,323.9179349796857,416.91588578578012,480.17464181612166,502.62536727233834,466.88196100315383,348.84580003807179,306.81365933326731,303.44760381844287,338.32082060242521,315.28810178583421,364.11466584079437,189.3416418023603,160.70079708017627,16.377706069153767,64.735540941691511,60.536263945962183,{"$f":"+SUM(BB352:BB361)","v":67.363737882336878},72.889872399960964,74.261640802463774,67.657986020545067,70.294323062457607,72.11248857767896,74.405442132110579,75.751592850315845,72.970234386626956,79.795850019347228,84.341893230163734,86.384733606446432,86.892102124006456,11.613225741523289,0,0.1500999105874006,0,0,0,0,0,0,0]
[]
[]
[null,null,"Eq Value",null,null,null,null,null,null,2024,{"$f":"+J368+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV368+1","v":2089},2090]
[null,null,"Valuation"]
[null,null,"España",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J280*$F3) / 1000","v":230.03939007550744},{"$f":"(+'INPUT DATA'!K280*$F3) / 1000","v":225.68684230689982},{"$f":"(+'INPUT DATA'!L280*$F3) / 1000","v":229.48267112873802},{"$f":"(+'INPUT DATA'!M280*$F3) / 1000","v":241.76628982523707},{"$f":"(+'INPUT DATA'!N280*$F3) / 1000","v":209.55692875205017},{"$f":"(+'INPUT DATA'!O280*$F3) / 1000","v":215.30145327558546},{"$f":"(+'INPUT DATA'!P280*$F3) / 1000","v":220.82446483551834},{"$f":"(+'INPUT DATA'!Q280*$F3) / 1000","v":226.01279025526213},{"$f":"(+'INPUT DATA'!R280*$F3) / 1000","v":229.97987123730954},{"$f":"(+'INPUT DATA'!S280*$F3) / 1000","v":220.75914270316059},{"$f":"(+'INPUT DATA'!T280*$F3) / 1000","v":197.01054855322249},{"$f":"(+'INPUT DATA'!U280*$F3) / 1000","v":170.57280142348407},{"$f":"(+'INPUT DATA'!V280*$F3) / 1000","v":155.91420035153297},{"$f":"(+'INPUT DATA'!W280*$F3) / 1000","v":150.10126506780085},{"$f":"(+'INPUT DATA'!X280*$F3) / 1000","v":140.60740008202981},{"$f":"(+'INPUT DATA'!Y280*$F3) / 1000","v":128.37251595053215},{"$f":"(+'INPUT DATA'!Z280*$F3) / 1000","v":113.58721812329367},{"$f":"(+'INPUT DATA'!AA280*$F3) / 1000","v":85.753539920820131},{"$f":"(+'INPUT DATA'!AB280*$F3) / 1000","v":43.271417250394329},{"$f":"(+'INPUT DATA'!AC280*$F3) / 1000","v":21.899668976020106},{"$f":"(+'INPUT DATA'!AD280*$F3) / 1000","v":21.227726157155963},{"$f":"(+'INPUT DATA'!AE280*$F3) / 1000","v":21.75162713262079},{"$f":"(+'INPUT DATA'!AF280*$F3) / 1000","v":21.396618237019368},{"$f":"(+'INPUT DATA'!AG280*$F3) / 1000","v":21.44642369718354},{"$f":"(+'INPUT DATA'!AH280*$F3) / 1000","v":18.888562063505304},{"$f":"(+'INPUT DATA'!AI280*$F3) / 1000","v":13.310045006019823},{"$f":"(+'INPUT DATA'!AJ280*$F3) / 1000","v":6.1480336342912496},{"$f":"(+'INPUT DATA'!AK280*$F3) / 1000","v":2.0232639620540596},{"$f":"(+'INPUT DATA'!AL280*$F3) / 1000","v":1.6184405046591808},{"$f":"(+'INPUT DATA'!AM280*$F3) / 1000","v":1.1615152031169274},{"$f":"(+'INPUT DATA'!AN280*$F3) / 1000","v":0.64814806955977067},{"$f":"(+'INPUT DATA'!AO280*$F3) / 1000","v":7.2813690334419423E-2},{"$f":"(+'INPUT DATA'!AP280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AQ280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AR280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AS280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AT280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AU280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AV280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AW280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AX280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AY280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!AZ280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW280*$F3) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX280*$F3) / 1000","v":0}]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J281*$F4) / 1000","v":598.16309598522764},{"$f":"(+'INPUT DATA'!K281*$F4) / 1000","v":789.88285834675389},{"$f":"(+'INPUT DATA'!L281*$F4) / 1000","v":947.96526141987908},{"$f":"(+'INPUT DATA'!M281*$F4) / 1000","v":957.65840485191393},{"$f":"(+'INPUT DATA'!N281*$F4) / 1000","v":874.95215763292424},{"$f":"(+'INPUT DATA'!O281*$F4) / 1000","v":846.05470365886572},{"$f":"(+'INPUT DATA'!P281*$F4) / 1000","v":864.18283025682013},{"$f":"(+'INPUT DATA'!Q281*$F4) / 1000","v":846.77084203525908},{"$f":"(+'INPUT DATA'!R281*$F4) / 1000","v":807.30541201332915},{"$f":"(+'INPUT DATA'!S281*$F4) / 1000","v":753.56243061011037},{"$f":"(+'INPUT DATA'!T281*$F4) / 1000","v":668.08329792736049},{"$f":"(+'INPUT DATA'!U281*$F4) / 1000","v":675.71644470727017},{"$f":"(+'INPUT DATA'!V281*$F4) / 1000","v":685.19193352952152},{"$f":"(+'INPUT DATA'!W281*$F4) / 1000","v":719.33378579942109},{"$f":"(+'INPUT DATA'!X281*$F4) / 1000","v":744.44586178025338},{"$f":"(+'INPUT DATA'!Y281*$F4) / 1000","v":766.0982934746778},{"$f":"(+'INPUT DATA'!Z281*$F4) / 1000","v":801.06930244139528},{"$f":"(+'INPUT DATA'!AA281*$F4) / 1000","v":823.19249900731461},{"$f":"(+'INPUT DATA'!AB281*$F4) / 1000","v":833.3141581109935},{"$f":"(+'INPUT DATA'!AC281*$F4) / 1000","v":855.31080581383912},{"$f":"(+'INPUT DATA'!AD281*$F4) / 1000","v":904.63928994165099},{"$f":"(+'INPUT DATA'!AE281*$F4) / 1000","v":948.0516815010003},{"$f":"(+'INPUT DATA'!AF281*$F4) / 1000","v":994.54748092959028},{"$f":"(+'INPUT DATA'!AG281*$F4) / 1000","v":1057.3331873791365},{"$f":"(+'INPUT DATA'!AH281*$F4) / 1000","v":1087.2682259353478},{"$f":"(+'INPUT DATA'!AI281*$F4) / 1000","v":1087.2725806742485},{"$f":"(+'INPUT DATA'!AJ281*$F4) / 1000","v":1075.9707595213863},{"$f":"(+'INPUT DATA'!AK281*$F4) / 1000","v":1070.5574867237829},{"$f":"(+'INPUT DATA'!AL281*$F4) / 1000","v":1055.035347738612},{"$f":"(+'INPUT DATA'!AM281*$F4) / 1000","v":1024.110340644897},{"$f":"(+'INPUT DATA'!AN281*$F4) / 1000","v":941.96678156595317},{"$f":"(+'INPUT DATA'!AO281*$F4) / 1000","v":834.14247172864918},{"$f":"(+'INPUT DATA'!AP281*$F4) / 1000","v":710.44754795869676},{"$f":"(+'INPUT DATA'!AQ281*$F4) / 1000","v":626.88108407687514},{"$f":"(+'INPUT DATA'!AR281*$F4) / 1000","v":582.65974181117201},{"$f":"(+'INPUT DATA'!AS281*$F4) / 1000","v":526.07699980025393},{"$f":"(+'INPUT DATA'!AT281*$F4) / 1000","v":467.96327639388363},{"$f":"(+'INPUT DATA'!AU281*$F4) / 1000","v":390.70178723555142},{"$f":"(+'INPUT DATA'!AV281*$F4) / 1000","v":271.79488463728586},{"$f":"(+'INPUT DATA'!AW281*$F4) / 1000","v":129.65955689864512},{"$f":"(+'INPUT DATA'!AX281*$F4) / 1000","v":5.6676665419157984E-5},{"$f":"(+'INPUT DATA'!AY281*$F4) / 1000","v":6.3024451946103695E-5},{"$f":"(+'INPUT DATA'!AZ281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW281*$F4) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX281*$F4) / 1000","v":0}]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J282*$F5) / 1000","v":629.00436165747919},{"$f":"(+'INPUT DATA'!K282*$F5) / 1000","v":775.74199091364903},{"$f":"(+'INPUT DATA'!L282*$F5) / 1000","v":837.39587141195409},{"$f":"(+'INPUT DATA'!M282*$F5) / 1000","v":886.76107655378382},{"$f":"(+'INPUT DATA'!N282*$F5) / 1000","v":931.13966270114145},{"$f":"(+'INPUT DATA'!O282*$F5) / 1000","v":908.18538893014056},{"$f":"(+'INPUT DATA'!P282*$F5) / 1000","v":887.65044719824448},{"$f":"(+'INPUT DATA'!Q282*$F5) / 1000","v":829.32645466763302},{"$f":"(+'INPUT DATA'!R282*$F5) / 1000","v":724.31133844651674},{"$f":"(+'INPUT DATA'!S282*$F5) / 1000","v":629.84501119715947},{"$f":"(+'INPUT DATA'!T282*$F5) / 1000","v":557.90187720317977},{"$f":"(+'INPUT DATA'!U282*$F5) / 1000","v":541.48132822803939},{"$f":"(+'INPUT DATA'!V282*$F5) / 1000","v":517.9106269134785},{"$f":"(+'INPUT DATA'!W282*$F5) / 1000","v":523.16189921263719},{"$f":"(+'INPUT DATA'!X282*$F5) / 1000","v":491.4050601683515},{"$f":"(+'INPUT DATA'!Y282*$F5) / 1000","v":442.90687351705066},{"$f":"(+'INPUT DATA'!Z282*$F5) / 1000","v":379.07284125226647},{"$f":"(+'INPUT DATA'!AA282*$F5) / 1000","v":339.30384389684559},{"$f":"(+'INPUT DATA'!AB282*$F5) / 1000","v":319.52986129450522},{"$f":"(+'INPUT DATA'!AC282*$F5) / 1000","v":260.32933810268725},{"$f":"(+'INPUT DATA'!AD282*$F5) / 1000","v":154.7965985238755},{"$f":"(+'INPUT DATA'!AE282*$F5) / 1000","v":53.18856550659951},{"$f":"(+'INPUT DATA'!AF282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AG282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AH282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AI282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AJ282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AK282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AL282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AM282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AN282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AO282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AP282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AQ282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AR282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AS282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AT282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AU282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AV282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AW282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AX282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AY282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!AZ282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW282*$F5) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX282*$F5) / 1000","v":0}]
[null,null,"Italia",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J283*$F6) / 1000","v":817.10855670263902},{"$f":"(+'INPUT DATA'!K283*$F6) / 1000","v":865.08846927650848},{"$f":"(+'INPUT DATA'!L283*$F6) / 1000","v":815.64760616629087},{"$f":"(+'INPUT DATA'!M283*$F6) / 1000","v":739.99362333820102},{"$f":"(+'INPUT DATA'!N283*$F6) / 1000","v":773.53829860664973},{"$f":"(+'INPUT DATA'!O283*$F6) / 1000","v":779.90566659620845},{"$f":"(+'INPUT DATA'!P283*$F6) / 1000","v":784.53924618242047},{"$f":"(+'INPUT DATA'!Q283*$F6) / 1000","v":790.52029238403736},{"$f":"(+'INPUT DATA'!R283*$F6) / 1000","v":796.5535680916314},{"$f":"(+'INPUT DATA'!S283*$F6) / 1000","v":803.83727666432583},{"$f":"(+'INPUT DATA'!T283*$F6) / 1000","v":810.9399500579359},{"$f":"(+'INPUT DATA'!U283*$F6) / 1000","v":788.87150880971558},{"$f":"(+'INPUT DATA'!V283*$F6) / 1000","v":794.21581083351748},{"$f":"(+'INPUT DATA'!W283*$F6) / 1000","v":817.31600183305363},{"$f":"(+'INPUT DATA'!X283*$F6) / 1000","v":843.72385140657934},{"$f":"(+'INPUT DATA'!Y283*$F6) / 1000","v":867.13161678659219},{"$f":"(+'INPUT DATA'!Z283*$F6) / 1000","v":891.4537647664032},{"$f":"(+'INPUT DATA'!AA283*$F6) / 1000","v":914.70290083976261},{"$f":"(+'INPUT DATA'!AB283*$F6) / 1000","v":940.6881836850547},{"$f":"(+'INPUT DATA'!AC283*$F6) / 1000","v":965.35878751064968},{"$f":"(+'INPUT DATA'!AD283*$F6) / 1000","v":985.97817254550739},{"$f":"(+'INPUT DATA'!AE283*$F6) / 1000","v":980.15342993916931},{"$f":"(+'INPUT DATA'!AF283*$F6) / 1000","v":988.25210192406269},{"$f":"(+'INPUT DATA'!AG283*$F6) / 1000","v":996.96602351737977},{"$f":"(+'INPUT DATA'!AH283*$F6) / 1000","v":1037.3187255237381},{"$f":"(+'INPUT DATA'!AI283*$F6) / 1000","v":1078.3943796102722},{"$f":"(+'INPUT DATA'!AJ283*$F6) / 1000","v":1121.7465354627768},{"$f":"(+'INPUT DATA'!AK283*$F6) / 1000","v":1167.7692156105202},{"$f":"(+'INPUT DATA'!AL283*$F6) / 1000","v":1175.238691431249},{"$f":"(+'INPUT DATA'!AM283*$F6) / 1000","v":1111.8785472370894},{"$f":"(+'INPUT DATA'!AN283*$F6) / 1000","v":1032.1520842464092},{"$f":"(+'INPUT DATA'!AO283*$F6) / 1000","v":942.95419647320932},{"$f":"(+'INPUT DATA'!AP283*$F6) / 1000","v":842.62027695680183},{"$f":"(+'INPUT DATA'!AQ283*$F6) / 1000","v":733.62471768925718},{"$f":"(+'INPUT DATA'!AR283*$F6) / 1000","v":609.85650704902866},{"$f":"(+'INPUT DATA'!AS283*$F6) / 1000","v":488.11717379309499},{"$f":"(+'INPUT DATA'!AT283*$F6) / 1000","v":318.75130282838427},{"$f":"(+'INPUT DATA'!AU283*$F6) / 1000","v":172.39699220954137},{"$f":"(+'INPUT DATA'!AV283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!AW283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!AX283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!AY283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!AZ283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW283*$F6) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX283*$F6) / 1000","v":0}]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J284*$F7) / 1000","v":85.186113220785103},{"$f":"(+'INPUT DATA'!K284*$F7) / 1000","v":94.029677431005794},{"$f":"(+'INPUT DATA'!L284*$F7) / 1000","v":104.31013052613781},{"$f":"(+'INPUT DATA'!M284*$F7) / 1000","v":106.29244069387403},{"$f":"(+'INPUT DATA'!N284*$F7) / 1000","v":105.3243403098198},{"$f":"(+'INPUT DATA'!O284*$F7) / 1000","v":105.78639621853576},{"$f":"(+'INPUT DATA'!P284*$F7) / 1000","v":104.9908499796791},{"$f":"(+'INPUT DATA'!Q284*$F7) / 1000","v":104.45813955456877},{"$f":"(+'INPUT DATA'!R284*$F7) / 1000","v":102.57588285783635},{"$f":"(+'INPUT DATA'!S284*$F7) / 1000","v":100.57514043042283},{"$f":"(+'INPUT DATA'!T284*$F7) / 1000","v":97.89072726712017},{"$f":"(+'INPUT DATA'!U284*$F7) / 1000","v":98.508483125682289},{"$f":"(+'INPUT DATA'!V284*$F7) / 1000","v":100.22782180241634},{"$f":"(+'INPUT DATA'!W284*$F7) / 1000","v":99.357495395255285},{"$f":"(+'INPUT DATA'!X284*$F7) / 1000","v":69.022319327210951},{"$f":"(+'INPUT DATA'!Y284*$F7) / 1000","v":26.022825598763028},{"$f":"(+'INPUT DATA'!Z284*$F7) / 1000","v":18.114290046327074},{"$f":"(+'INPUT DATA'!AA284*$F7) / 1000","v":6.1845169772319695},{"$f":"(+'INPUT DATA'!AB284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AC284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AD284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AE284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AF284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AG284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AH284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AI284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AJ284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AK284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AL284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AM284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AN284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AO284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AP284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AQ284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AR284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AS284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AT284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AU284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AV284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AW284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AX284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AY284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!AZ284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW284*$F7) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX284*$F7) / 1000","v":0}]
[null,null,"México",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J285*$F8) / 1000","v":64.218429626319576},{"$f":"(+'INPUT DATA'!K285*$F8) / 1000","v":61.882340934374291},{"$f":"(+'INPUT DATA'!L285*$F8) / 1000","v":61.231292188867194},{"$f":"(+'INPUT DATA'!M285*$F8) / 1000","v":52.086532622528786},{"$f":"(+'INPUT DATA'!N285*$F8) / 1000","v":46.509120417332085},{"$f":"(+'INPUT DATA'!O285*$F8) / 1000","v":46.601172696262033},{"$f":"(+'INPUT DATA'!P285*$F8) / 1000","v":46.435708042742085},{"$f":"(+'INPUT DATA'!Q285*$F8) / 1000","v":45.701991912513378},{"$f":"(+'INPUT DATA'!R285*$F8) / 1000","v":45.282051958437449},{"$f":"(+'INPUT DATA'!S285*$F8) / 1000","v":44.817459206023422},{"$f":"(+'INPUT DATA'!T285*$F8) / 1000","v":44.395285995335996},{"$f":"(+'INPUT DATA'!U285*$F8) / 1000","v":43.844041841035633},{"$f":"(+'INPUT DATA'!V285*$F8) / 1000","v":42.332244519968512},{"$f":"(+'INPUT DATA'!W285*$F8) / 1000","v":40.962430269188744},{"$f":"(+'INPUT DATA'!X285*$F8) / 1000","v":40.381723462664105},{"$f":"(+'INPUT DATA'!Y285*$F8) / 1000","v":39.730887331625638},{"$f":"(+'INPUT DATA'!Z285*$F8) / 1000","v":39.387932787613039},{"$f":"(+'INPUT DATA'!AA285*$F8) / 1000","v":38.665867467237277},{"$f":"(+'INPUT DATA'!AB285*$F8) / 1000","v":34.907408027174633},{"$f":"(+'INPUT DATA'!AC285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AD285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AE285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AF285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AG285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AH285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AI285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AJ285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AK285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AL285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AM285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AN285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AO285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AP285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AQ285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AR285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AS285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AT285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AU285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AV285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AW285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AX285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AY285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!AZ285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW285*$F8) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX285*$F8) / 1000","v":0}]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J286*$F9) / 1000","v":82.26959095523722},{"$f":"(+'INPUT DATA'!K286*$F9) / 1000","v":82.770969815234167},{"$f":"(+'INPUT DATA'!L286*$F9) / 1000","v":82.952096446689069},{"$f":"(+'INPUT DATA'!M286*$F9) / 1000","v":82.758643259741277},{"$f":"(+'INPUT DATA'!N286*$F9) / 1000","v":86.412766307842787},{"$f":"(+'INPUT DATA'!O286*$F9) / 1000","v":90.721577438374368},{"$f":"(+'INPUT DATA'!P286*$F9) / 1000","v":94.944829349295091},{"$f":"(+'INPUT DATA'!Q286*$F9) / 1000","v":96.143398264839533},{"$f":"(+'INPUT DATA'!R286*$F9) / 1000","v":98.226898516942953},{"$f":"(+'INPUT DATA'!S286*$F9) / 1000","v":98.803616142139475},{"$f":"(+'INPUT DATA'!T286*$F9) / 1000","v":97.778170034854242},{"$f":"(+'INPUT DATA'!U286*$F9) / 1000","v":95.592220767440523},{"$f":"(+'INPUT DATA'!V286*$F9) / 1000","v":90.662840506624818},{"$f":"(+'INPUT DATA'!W286*$F9) / 1000","v":88.232138321713009},{"$f":"(+'INPUT DATA'!X286*$F9) / 1000","v":84.571964694356865},{"$f":"(+'INPUT DATA'!Y286*$F9) / 1000","v":78.489043040460643},{"$f":"(+'INPUT DATA'!Z286*$F9) / 1000","v":69.013457261350467},{"$f":"(+'INPUT DATA'!AA286*$F9) / 1000","v":57.063773719089276},{"$f":"(+'INPUT DATA'!AB286*$F9) / 1000","v":57.667653265928784},{"$f":"(+'INPUT DATA'!AC286*$F9) / 1000","v":57.652015592234967},{"$f":"(+'INPUT DATA'!AD286*$F9) / 1000","v":55.628603189748745},{"$f":"(+'INPUT DATA'!AE286*$F9) / 1000","v":39.651906911885312},{"$f":"(+'INPUT DATA'!AF286*$F9) / 1000","v":15.638923194598368},{"$f":"(+'INPUT DATA'!AG286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AH286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AI286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AJ286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AK286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AL286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AM286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AN286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AO286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AP286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AQ286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AR286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AS286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AT286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AU286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AV286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AW286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AX286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AY286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!AZ286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW286*$F9) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX286*$F9) / 1000","v":0}]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J287*$F10) / 1000","v":68.230392529147466},{"$f":"(+'INPUT DATA'!K287*$F10) / 1000","v":55.726535485480206},{"$f":"(+'INPUT DATA'!L287*$F10) / 1000","v":106.64992798739014},{"$f":"(+'INPUT DATA'!M287*$F10) / 1000","v":178.53951504801205},{"$f":"(+'INPUT DATA'!N287*$F10) / 1000","v":254.637933511179},{"$f":"(+'INPUT DATA'!O287*$F10) / 1000","v":308.96424525790962},{"$f":"(+'INPUT DATA'!P287*$F10) / 1000","v":380.45495897531976},{"$f":"(+'INPUT DATA'!Q287*$F10) / 1000","v":568.49506908808598},{"$f":"(+'INPUT DATA'!R287*$F10) / 1000","v":615.02609536258342},{"$f":"(+'INPUT DATA'!S287*$F10) / 1000","v":695.50613769675181},{"$f":"(+'INPUT DATA'!T287*$F10) / 1000","v":727.47644124264991},{"$f":"(+'INPUT DATA'!U287*$F10) / 1000","v":676.77847091307228},{"$f":"(+'INPUT DATA'!V287*$F10) / 1000","v":711.51296142189233},{"$f":"(+'INPUT DATA'!W287*$F10) / 1000","v":750.06453459210502},{"$f":"(+'INPUT DATA'!X287*$F10) / 1000","v":792.15176399515292},{"$f":"(+'INPUT DATA'!Y287*$F10) / 1000","v":869.81505581801969},{"$f":"(+'INPUT DATA'!Z287*$F10) / 1000","v":874.56359551622131},{"$f":"(+'INPUT DATA'!AA287*$F10) / 1000","v":890.55498532226704},{"$f":"(+'INPUT DATA'!AB287*$F10) / 1000","v":841.98917151091803},{"$f":"(+'INPUT DATA'!AC287*$F10) / 1000","v":852.83137010123801},{"$f":"(+'INPUT DATA'!AD287*$F10) / 1000","v":884.25177955108109},{"$f":"(+'INPUT DATA'!AE287*$F10) / 1000","v":894.36524344247835},{"$f":"(+'INPUT DATA'!AF287*$F10) / 1000","v":888.8774220787684},{"$f":"(+'INPUT DATA'!AG287*$F10) / 1000","v":876.66875691337509},{"$f":"(+'INPUT DATA'!AH287*$F10) / 1000","v":859.2386821861578},{"$f":"(+'INPUT DATA'!AI287*$F10) / 1000","v":825.9482538370471},{"$f":"(+'INPUT DATA'!AJ287*$F10) / 1000","v":792.85175561983954},{"$f":"(+'INPUT DATA'!AK287*$F10) / 1000","v":750.78546073459643},{"$f":"(+'INPUT DATA'!AL287*$F10) / 1000","v":705.47060205667378},{"$f":"(+'INPUT DATA'!AM287*$F10) / 1000","v":646.79001330270876},{"$f":"(+'INPUT DATA'!AN287*$F10) / 1000","v":577.73085771950502},{"$f":"(+'INPUT DATA'!AO287*$F10) / 1000","v":498.48328134614866},{"$f":"(+'INPUT DATA'!AP287*$F10) / 1000","v":453.89358064472412},{"$f":"(+'INPUT DATA'!AQ287*$F10) / 1000","v":469.4001636437776},{"$f":"(+'INPUT DATA'!AR287*$F10) / 1000","v":486.3820477289986},{"$f":"(+'INPUT DATA'!AS287*$F10) / 1000","v":504.54877051216192},{"$f":"(+'INPUT DATA'!AT287*$F10) / 1000","v":523.34043881066816},{"$f":"(+'INPUT DATA'!AU287*$F10) / 1000","v":544.09093337883019},{"$f":"(+'INPUT DATA'!AV287*$F10) / 1000","v":566.24565933878932},{"$f":"(+'INPUT DATA'!AW287*$F10) / 1000","v":590.15444707299719},{"$f":"(+'INPUT DATA'!AX287*$F10) / 1000","v":615.94706506837224},{"$f":"(+'INPUT DATA'!AY287*$F10) / 1000","v":643.61316854952997},{"$f":"(+'INPUT DATA'!AZ287*$F10) / 1000","v":624.841431510554},{"$f":"(+'INPUT DATA'!BA287*$F10) / 1000","v":608.94583893935828},{"$f":"(+'INPUT DATA'!BB287*$F10) / 1000","v":588.58031174736573},{"$f":"(+'INPUT DATA'!BC287*$F10) / 1000","v":565.61460396512325},{"$f":"(+'INPUT DATA'!BD287*$F10) / 1000","v":539.73001201951229},{"$f":"(+'INPUT DATA'!BE287*$F10) / 1000","v":509.58326183432325},{"$f":"(+'INPUT DATA'!BF287*$F10) / 1000","v":474.70497546935121},{"$f":"(+'INPUT DATA'!BG287*$F10) / 1000","v":435.58448268679228},{"$f":"(+'INPUT DATA'!BH287*$F10) / 1000","v":391.45216210141365},{"$f":"(+'INPUT DATA'!BI287*$F10) / 1000","v":342.9064945171462},{"$f":"(+'INPUT DATA'!BJ287*$F10) / 1000","v":293.76826149946089},{"$f":"(+'INPUT DATA'!BK287*$F10) / 1000","v":234.38930565432628},{"$f":"(+'INPUT DATA'!BL287*$F10) / 1000","v":166.33746916713824},{"$f":"(+'INPUT DATA'!BM287*$F10) / 1000","v":91.513189667807907},{"$f":"(+'INPUT DATA'!BN287*$F10) / 1000","v":10.981254225714119},{"$f":"(+'INPUT DATA'!BO287*$F10) / 1000","v":0.13122565287795873},{"$f":"(+'INPUT DATA'!BP287*$F10) / 1000","v":0.14034583575297688},{"$f":"(+'INPUT DATA'!BQ287*$F10) / 1000","v":-3.924959183178453E-8},{"$f":"(+'INPUT DATA'!BR287*$F10) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS287*$F10) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT287*$F10) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU287*$F10) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV287*$F10) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW287*$F10) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX287*$F10) / 1000","v":0}]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J288*$F11) / 1000","v":57.711272625379131},{"$f":"(+'INPUT DATA'!K288*$F11) / 1000","v":94.002169645492032},{"$f":"(+'INPUT DATA'!L288*$F11) / 1000","v":152.42800988187568},{"$f":"(+'INPUT DATA'!M288*$F11) / 1000","v":174.07278728510204},{"$f":"(+'INPUT DATA'!N288*$F11) / 1000","v":187.21445876637299},{"$f":"(+'INPUT DATA'!O288*$F11) / 1000","v":198.96673860647317},{"$f":"(+'INPUT DATA'!P288*$F11) / 1000","v":214.35299447913471},{"$f":"(+'INPUT DATA'!Q288*$F11) / 1000","v":236.81225138582872},{"$f":"(+'INPUT DATA'!R288*$F11) / 1000","v":257.18656714256724},{"$f":"(+'INPUT DATA'!S288*$F11) / 1000","v":283.57887592733567},{"$f":"(+'INPUT DATA'!T288*$F11) / 1000","v":291.90257342002656},{"$f":"(+'INPUT DATA'!U288*$F11) / 1000","v":314.5033557392801},{"$f":"(+'INPUT DATA'!V288*$F11) / 1000","v":331.57447244226404},{"$f":"(+'INPUT DATA'!W288*$F11) / 1000","v":349.11664758791824},{"$f":"(+'INPUT DATA'!X288*$F11) / 1000","v":367.29125826502872},{"$f":"(+'INPUT DATA'!Y288*$F11) / 1000","v":401.80255312211108},{"$f":"(+'INPUT DATA'!Z288*$F11) / 1000","v":446.97212042542509},{"$f":"(+'INPUT DATA'!AA288*$F11) / 1000","v":496.11011316794054},{"$f":"(+'INPUT DATA'!AB288*$F11) / 1000","v":515.30789939195643},{"$f":"(+'INPUT DATA'!AC288*$F11) / 1000","v":532.66250504929894},{"$f":"(+'INPUT DATA'!AD288*$F11) / 1000","v":534.38005986073972},{"$f":"(+'INPUT DATA'!AE288*$F11) / 1000","v":526.45018699389232},{"$f":"(+'INPUT DATA'!AF288*$F11) / 1000","v":488.36967633785673},{"$f":"(+'INPUT DATA'!AG288*$F11) / 1000","v":421.61504806023987},{"$f":"(+'INPUT DATA'!AH288*$F11) / 1000","v":333.56668228329647},{"$f":"(+'INPUT DATA'!AI288*$F11) / 1000","v":233.73080778888217},{"$f":"(+'INPUT DATA'!AJ288*$F11) / 1000","v":117.06923153974866},{"$f":"(+'INPUT DATA'!AK288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AL288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AM288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AN288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AO288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AP288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AQ288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AR288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AS288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AT288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AU288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AV288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AW288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AX288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AY288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!AZ288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BA288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BB288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BC288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BD288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW288*$F11) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX288*$F11) / 1000","v":0}]
[null,null,"EEUU",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J289*$F12) / 1000","v":16.225949230490688},{"$f":"(+'INPUT DATA'!K289*$F12) / 1000","v":15.771710077785551},{"$f":"(+'INPUT DATA'!L289*$F12) / 1000","v":16.520480359217071},{"$f":"(+'INPUT DATA'!M289*$F12) / 1000","v":17.134787289143969},{"$f":"(+'INPUT DATA'!N289*$F12) / 1000","v":17.81125311373723},{"$f":"(+'INPUT DATA'!O289*$F12) / 1000","v":18.424504752560111},{"$f":"(+'INPUT DATA'!P289*$F12) / 1000","v":19.106046790137086},{"$f":"(+'INPUT DATA'!Q289*$F12) / 1000","v":19.576414780500979},{"$f":"(+'INPUT DATA'!R289*$F12) / 1000","v":19.89666987830411},{"$f":"(+'INPUT DATA'!S289*$F12) / 1000","v":20.049897770084836},{"$f":"(+'INPUT DATA'!T289*$F12) / 1000","v":20.130541067656392},{"$f":"(+'INPUT DATA'!U289*$F12) / 1000","v":20.488906134839667},{"$f":"(+'INPUT DATA'!V289*$F12) / 1000","v":20.606669343147647},{"$f":"(+'INPUT DATA'!W289*$F12) / 1000","v":20.664417379977202},{"$f":"(+'INPUT DATA'!X289*$F12) / 1000","v":20.659940768981983},{"$f":"(+'INPUT DATA'!Y289*$F12) / 1000","v":20.610989384674255},{"$f":"(+'INPUT DATA'!Z289*$F12) / 1000","v":20.840567032457944},{"$f":"(+'INPUT DATA'!AA289*$F12) / 1000","v":20.786930532122174},{"$f":"(+'INPUT DATA'!AB289*$F12) / 1000","v":20.692859655723275},{"$f":"(+'INPUT DATA'!AC289*$F12) / 1000","v":20.560456050787497},{"$f":"(+'INPUT DATA'!AD289*$F12) / 1000","v":20.39905277379825},{"$f":"(+'INPUT DATA'!AE289*$F12) / 1000","v":20.451695039162384},{"$f":"(+'INPUT DATA'!AF289*$F12) / 1000","v":20.310376406493496},{"$f":"(+'INPUT DATA'!AG289*$F12) / 1000","v":20.135376047786938},{"$f":"(+'INPUT DATA'!AH289*$F12) / 1000","v":19.932411366080842},{"$f":"(+'INPUT DATA'!AI289*$F12) / 1000","v":19.70831883927859},{"$f":"(+'INPUT DATA'!AJ289*$F12) / 1000","v":19.718438206638684},{"$f":"(+'INPUT DATA'!AK289*$F12) / 1000","v":19.534448055645907},{"$f":"(+'INPUT DATA'!AL289*$F12) / 1000","v":19.361760014440339},{"$f":"(+'INPUT DATA'!AM289*$F12) / 1000","v":19.218631797409689},{"$f":"(+'INPUT DATA'!AN289*$F12) / 1000","v":19.097198568908144},{"$f":"(+'INPUT DATA'!AO289*$F12) / 1000","v":19.147606139506024},{"$f":"(+'INPUT DATA'!AP289*$F12) / 1000","v":19.10761467828965},{"$f":"(+'INPUT DATA'!AQ289*$F12) / 1000","v":19.094547795415547},{"$f":"(+'INPUT DATA'!AR289*$F12) / 1000","v":19.108033019167738},{"$f":"(+'INPUT DATA'!AS289*$F12) / 1000","v":19.124020876203424},{"$f":"(+'INPUT DATA'!AT289*$F12) / 1000","v":19.221663558768913},{"$f":"(+'INPUT DATA'!AU289*$F12) / 1000","v":19.231411250725742},{"$f":"(+'INPUT DATA'!AV289*$F12) / 1000","v":19.243206834583066},{"$f":"(+'INPUT DATA'!AW289*$F12) / 1000","v":19.260608315080876},{"$f":"(+'INPUT DATA'!AX289*$F12) / 1000","v":19.302910183629169},{"$f":"(+'INPUT DATA'!AY289*$F12) / 1000","v":19.408973913331938},{"$f":"(+'INPUT DATA'!AZ289*$F12) / 1000","v":19.525278994975782},{"$f":"(+'INPUT DATA'!BA289*$F12) / 1000","v":19.668094000343714},{"$f":"(+'INPUT DATA'!BB289*$F12) / 1000","v":16.35855164930884},{"$f":"(+'INPUT DATA'!BC289*$F12) / 1000","v":8.4776380376591671},{"$f":"(+'INPUT DATA'!BD289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BE289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BF289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BG289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BH289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BI289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BJ289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BK289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BL289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BM289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BN289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BO289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BP289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BQ289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BR289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BS289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BT289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BU289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BV289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BW289*$F12) / 1000","v":0},{"$f":"(+'INPUT DATA'!BX289*$F12) / 1000","v":0}]
[null,null,"Water - Long Term Plants Contracts",null,null,null,null,null,null,{"$f":"(+J405*$F$13) / 1000","v":100.53387050396117},{"$f":"(+K405*$F$13) / 1000","v":96.504819202217163},92.331127993925264,93.519588667723596,95.150813425592744,97.897897313218806,100.60046405157144,103.11126462304277,105.64030521924568,107.56589245471545,106.46346575574614,108.1614658585593,107.5050343222359,78.059840746392169,73.087680653185316,27.546630039782276,29.318983633479363,30.999325790621267,32.631747613982931,34.533636818865865,36.759212491664044,39.396553981209522,42.505359432788921,45.908384187300456,46.625676881580674,44.400961117266796,42.205893548231892,39.468321936507905,36.285771708378647,31.830604531177624,26.704402435294025,20.790775906886232,{"$f":"(+AP405*$F$13) / 1000","v":13.917822747221674},5.9611655283026375,5.1853833906091316,5.1853833906091316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water - Integrated Cycle + O&M Contracts",null,null,null,null,null,null,{"$f":"(+J411*$F$13) / 1000","v":294.49331827724211},272.90787902437739,263.58431824595942,282.67466287436326,300.117802388477,319.91440920459456,339.58856317557502,306.88585443000136,268.49320825131463,284.4146496602242,303.42506889590186,310.43351770905076,330.44122431227805,340.45914891741188,352.94577050282498,352.81463954863943,362.36749982997634,371.40026029988729,380.46659153349833,385.41486050191884,394.97237000852829,404.95161622925855,410.67683982765516,416.51211492355776,422.42183120975608,428.4610702213979,434.78739111373386,440.81017986498637,447.04175625253515,449.91810936503504,461.73511733072479,452.91672430291197,{"$f":"(+AP411*$F$13) / 1000","v":461.04779460775006},469.34095055036954,477.79982700283341,486.42814946791066,495.22973652176501,504.20850232578209,513.36845920954534,522.71372032703118,532.24850238815975,541.9771284678917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"(+'INPUT DATA'!J291*$F14) / 1000","v":506.742960057294},{"$f":"(+'INPUT DATA'!K291*$F14) / 1000","v":650.37265837098221},{"$f":"(+'INPUT DATA'!L291*$F14) / 1000","v":890.28208176034298},{"$f":"(+'INPUT DATA'!M291*$F14) / 1000","v":1306.7668027486534},{"$f":"(+'INPUT DATA'!N291*$F14) / 1000","v":1857.5182517701217},{"$f":"(+'INPUT DATA'!O291*$F14) / 1000","v":2520.1352892114473},{"$f":"(+'INPUT DATA'!P291*$F14) / 1000","v":3238.1791615697525},{"$f":"(+'INPUT DATA'!Q291*$F14) / 1000","v":3795.9313212870647},{"$f":"(+'INPUT DATA'!R291*$F14) / 1000","v":4575.1580666289683},{"$f":"(+'INPUT DATA'!S291*$F14) / 1000","v":5053.9239310459607},{"$f":"(+'INPUT DATA'!T291*$F14) / 1000","v":5680.7996926042697},{"$f":"(+'INPUT DATA'!U291*$F14) / 1000","v":6279.8021906988124},{"$f":"(+'INPUT DATA'!V291*$F14) / 1000","v":6888.3411381924034},{"$f":"(+'INPUT DATA'!W291*$F14) / 1000","v":7372.7315572618636},{"$f":"(+'INPUT DATA'!X291*$F14) / 1000","v":7952.6328568630806},{"$f":"(+'INPUT DATA'!Y291*$F14) / 1000","v":8545.2405100286614},{"$f":"(+'INPUT DATA'!Z291*$F14) / 1000","v":9079.0970401834329},{"$f":"(+'INPUT DATA'!AA291*$F14) / 1000","v":9655.3897264548577},{"$f":"(+'INPUT DATA'!AB291*$F14) / 1000","v":10197.756799901737},{"$f":"(+'INPUT DATA'!AC291*$F14) / 1000","v":10738.053465494986},{"$f":"(+'INPUT DATA'!AD291*$F14) / 1000","v":11270.368882929904},{"$f":"(+'INPUT DATA'!AE291*$F14) / 1000","v":11782.712579068691},{"$f":"(+'INPUT DATA'!AF291*$F14) / 1000","v":12283.700178757983},{"$f":"(+'INPUT DATA'!AG291*$F14) / 1000","v":12763.357418438},{"$f":"(+'INPUT DATA'!AH291*$F14) / 1000","v":13221.494317340741},{"$f":"(+'INPUT DATA'!AI291*$F14) / 1000","v":13493.172610601028},{"$f":"(+'INPUT DATA'!AJ291*$F14) / 1000","v":13654.257579130373},{"$f":"(+'INPUT DATA'!AK291*$F14) / 1000","v":13712.229389546144},{"$f":"(+'INPUT DATA'!AL291*$F14) / 1000","v":13605.422100040603},{"$f":"(+'INPUT DATA'!AM291*$F14) / 1000","v":13664.167396570232},{"$f":"(+'INPUT DATA'!AN291*$F14) / 1000","v":13688.243772810727},{"$f":"(+'INPUT DATA'!AO291*$F14) / 1000","v":13620.449343142383},{"$f":"(+'INPUT DATA'!AP291*$F14) / 1000","v":13536.177354643994},{"$f":"(+'INPUT DATA'!AQ291*$F14) / 1000","v":13570.181778448792},{"$f":"(+'INPUT DATA'!AR291*$F14) / 1000","v":13569.879921821066},{"$f":"(+'INPUT DATA'!AS291*$F14) / 1000","v":13556.57114260144},{"$f":"(+'INPUT DATA'!AT291*$F14) / 1000","v":13569.98887600395},{"$f":"(+'INPUT DATA'!AU291*$F14) / 1000","v":13561.879632675977},{"$f":"(+'INPUT DATA'!AV291*$F14) / 1000","v":13564.60318742169},{"$f":"(+'INPUT DATA'!AW291*$F14) / 1000","v":13565.100788526608},{"$f":"(+'INPUT DATA'!AX291*$F14) / 1000","v":13563.486869964227},{"$f":"(+'INPUT DATA'!AY291*$F14) / 1000","v":13564.870052205559},{"$f":"(+'INPUT DATA'!AZ291*$F14) / 1000","v":13564.095452973061},{"$f":"(+'INPUT DATA'!BA291*$F14) / 1000","v":13564.000264211298},{"$f":"(+'INPUT DATA'!BB291*$F14) / 1000","v":13564.000254185483},{"$f":"(+'INPUT DATA'!BC291*$F14) / 1000","v":13564.000242786131},{"$f":"(+'INPUT DATA'!BD291*$F14) / 1000","v":13564.000229825069},{"$f":"(+'INPUT DATA'!BE291*$F14) / 1000","v":13564.000215088341},{"$f":"(+'INPUT DATA'!BF291*$F14) / 1000","v":13564.000198332682},{"$f":"(+'INPUT DATA'!BG291*$F14) / 1000","v":13564.000179281498},{"$f":"(+'INPUT DATA'!BH291*$F14) / 1000","v":13564.000157620299},{"$f":"(+'INPUT DATA'!BI291*$F14) / 1000","v":13564.000132991519},{"$f":"(+'INPUT DATA'!BJ291*$F14) / 1000","v":13564.000104988594},{"$f":"(+'INPUT DATA'!BK291*$F14) / 1000","v":13564.000073149267},{"$f":"(+'INPUT DATA'!BL291*$F14) / 1000","v":13564.000036947955},{"$f":"(+'INPUT DATA'!BM291*$F14) / 1000","v":13563.999995787062},{"$f":"(+'INPUT DATA'!BN291*$F14) / 1000","v":13563.999948987126},{"$f":"(+'INPUT DATA'!BO291*$F14) / 1000","v":13563.9998957756},{"$f":"(+'INPUT DATA'!BP291*$F14) / 1000","v":13563.999835274095},{"$f":"(+'INPUT DATA'!BQ291*$F14) / 1000","v":13563.999766483883},{"$f":"(+'INPUT DATA'!BR291*$F14) / 1000","v":13563.999688269412},{"$f":"(+'INPUT DATA'!BS291*$F14) / 1000","v":13563.999599339561},{"$f":"(+'INPUT DATA'!BT291*$F14) / 1000","v":13563.999498226316},{"$f":"(+'INPUT DATA'!BU291*$F14) / 1000","v":13563.99938326056},{"$f":"(+'INPUT DATA'!BV291*$F14) / 1000","v":13563.999252544492},{"$f":"(+'INPUT DATA'!BW291*$F14) / 1000","v":13563.999103920325},{"$f":"(+'INPUT DATA'!BX291*$F14) / 1000","v":13563.998934934647}]
[null,null,"Total EqV",null,null,null,null,null,null,{"$f":"+SUM(J370:J382)","v":3549.9273014467094},{"$f":"+SUM(K370:K382)","v":4080.3689208307605},{"$f":"+SUM(L370:L382)","v":4600.7808755172673},5120.025155058278,5739.8837877032411,6456.8594431601759,7295.8505648862101,7969.7460846686381,8645.635935604987,9097.2394615084158,9604.1976400252588,10124.754735956281,10776.436978491281,11349.561162384738,11972.927451969701,12566.58243364159,13124.858613299642,13730.108283395997,14218.223751241869,14724.606910012528,15263.401747973654,15711.125085745967,16154.274977126817,16619.94273316396,17046.755114790205,17224.399027695443,17264.75561777702,17203.177766434237,17045.474469747151,16949.075158651667,16748.278362747082,16388.957212730027,16037.211992237479,15894.484407732791,15750.871461822875,15586.051640441674,15394.49529411742,15192.509259076407,14935.255397441893,14826.889121140362,14730.985404281053,14769.869386160764,14208.462163478591,14192.614197151001,{"$f":"+SUM(BB370:BB382)","v":14168.939117582158},14138.092484788913,14103.730241844582,14073.583476922664,14038.705173802033,13999.584661968291,13955.452319721713,13906.906627508666,13857.768366488055,13798.389378803593,13730.337506115093,13655.513185454871,13574.981203212841,13564.131121428478,13564.140181109848,13563.999766444633,13563.999688269412,13563.999599339561,13563.999498226316,13563.99938326056,13563.999252544492,13563.999103920325,13563.998934934647]
[]
[]
[]
[null,null,"CFE",null,null,null,null,null,null,2024,{"$f":"+J387+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV387+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"+J334+J352","v":9.2026071700379308},{"$f":"+K334+K352","v":23.215777754799255},14.710492247327586,6.5339603360575094,52.034196838856381,11.439143634132826,12.131707608665117,12.919280696768729,14.565967818884056,28.079077975608346,41.850843851597297,42.592612111102731,28.645570788676817,18.597899712557819,21.802168721330659,23.76469093822417,25.311844135182103,37.147830088583653,49.513912943933057,24.920004488906557,2.467715674897788,1.2167725694219655,2.1386423204763343,1.7047172352714111,4.3164683768472898,7.1273791466929133,8.2534350622221986,4.6289084302490737,0.57073110228331125,0.58963742292430665,0.60861138021274463,0.6284825209292525,7.8784412941841825E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB334+BB352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"+J335+J353","v":6.8657926266409532},-119.93949987152497,-29.489911169229813,107.76784394142479,189.96398856240438,126.89209562894602,76.630000211838933,114.20046521032462,134.30376432987919,144.16118754871152,169.87812491108224,67.192182587955003,66.204752984962866,42.599644285406953,55.453308028702892,61.725504824964027,50.831999902446753,67.596565307517025,82.07590078514049,71.334538005585614,46.466326123338135,57.90720891411565,59.685988899522229,48.60361141456805,88.486278430251801,121.76968656585863,133.07635018837817,125.92199786399877,135.42457749823481,149.08896604043963,196.8439172311725,213.32458937269084,217.11888060356137,163.13658925319558,114.43202368231329,121.84063309376938,117.03434738399871,129.67337611444742,162.66550276864731,172.57635481801674,144.18137059462802,0,7.008319056406732E-5,0,{"$f":"+BB335+BB353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"+J336+J354","v":62.279634591468351},-24.5976325821659,41.011543428426073,61.416840317343002,84.047135316134074,141.30127657537574,135.97205363427463,171.26217908210575,210.71126552276405,187.0973500849469,152.79702258587761,88.128117975288703,93.158192259385601,61.29101579053885,98.969492123493794,111.5523482082537,120.47504974572001,88.036147640400685,62.854566209735786,99.59715609542566,138.4446556530292,121.07138701228297,59.837136195089506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB336+BB354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"+J337+J355","v":-23.299770327522975},10.938334623275539,111.7736257587238,134.7348690521799,20.409234963430603,50.075285337563678,52.200423331649723,51.109042165029926,51.411322685492124,50.516399755212667,51.141086916380502,80.733252279751639,51.488898777928974,33.99426221960001,32.310981439572679,37.182368377690878,37.898848442093936,40.66366853208703,39.524549407272225,42.635763984438178,48.369839732826001,76.173029896373592,61.561401621859197,61.317658549602392,30.113824002602573,32.208817269374549,32.787016492000589,33.126535355933569,74.872373974597309,146.1902286421124,158.07729937215296,161.9176814570024,166.75377337782697,168.32914382610613,175.42662251490324,164.65812075287485,203.78052519800664,168.66690181682984,184.46478166420928,0,0,0,0,0,{"$f":"+BB337+BB355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"+J338+J356","v":-6.5754138686150698E-17},0.47433509690775832,6.5754138686150698E-17,9.4259996650467297,12.619902389828706,11.08776930554988,12.410327384730918,12.072932355338711,13.38433866998354,13.314792303401365,13.785391680202473,10.195387365876124,9.1851420064309348,11.99618161874789,41.400149550545642,50.852023490311915,11.213434403478859,14.230287904978645,6.9699506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB338+BB356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"+J339+J357","v":1.984620378633102},11.455105698882667,9.4383411581882282,17.839603057157557,12.973699837595774,6.5122428203312044,6.7828311763891378,7.3275866722980956,6.9096228056528233,6.8946441305121411,6.7862524179427544,6.8553747656380564,7.7376512624941896,7.3809929726152879,6.3973719047494235,6.3850408627367727,5.9847405451034339,6.3151517762168075,9.2490126204103351,39.864259967033433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB339+BB357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"+J340+J358","v":9.1687608043673006},9.5355112365419963,9.9169316860036751,10.31360895344382,6.4424314295869491,6.233546359025218,6.8447805365609433,10.384700265069547,9.6459943362069751,11.406963993870498,13.079487276626274,14.114886011665927,16.591631194443423,13.491568726720015,14.424494502605125,16.400701346607732,19.05124903004636,20.369325328145955,6.3579008468893683,7.0510913721371287,9.0569583047388704,22.763385867012772,28.85051636053695,17.546871824339377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB340+BB358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"+J341+J359","v":-18.441292880731723},18.606356535269455,-41.875934147575919,-61.285529511558849,-57.06483369547783,-25.394909491534001,-35.538136080930016,-63.456733585176259,10.155932915353256,40.090713196080365,32.215794190801724,118.11486310963934,26.618547724999235,26.260193205157854,26.594319257435313,-4.7443188747400997,76.376054720363754,65.20108469501875,131.14727709804191,65.916071267453177,47.096593286991933,71.676166881079695,88.206360463222055,94.148353997827215,97.888983930820785,111.74782573633456,107.80650160343303,113.02968808856548,111.51992022349732,119.55828314226947,123.18768569416193,125.47776619177455,81.559772520911594,16.039020855754845,15.64142728802158,15.636829534002116,16.274471252089178,15.621665929179375,15.659593909869685,15.445285589837855,15.223116076198425,15.142217541094304,63.502852253168228,59.322072061179291,{"$f":"+BB341+BB359","v":62.687262998278115},63.872039448684326,65.194806921187293,67.657986020545067,70.294323062457607,72.11248857767896,74.405442132110579,75.751592850315845,72.970234386626956,79.795850019347228,84.341893230163734,86.384733606446432,86.892102124006456,11.613225741523289,0,0.1500999105874006,-4.197743846409356E-8,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"+J342+J360","v":-36.872217806845114},-26.94167085480149,-12.997288416331891,0,11.576664313213564,14.832173304724716,12.867021009457572,7.9788683093431993,13.253023940049045,10.128183749476101,31.944502888990737,18.849383106390164,27.588359811993868,29.541399941147315,31.399953280373879,17.644063816551569,11.886395240025792,14.332048357894861,51.249849845831562,55.819116056315281,73.920520905559783,83.811841367072262,112.8364372091682,136.10312231759258,147.91770260149738,147.20234337864247,149.85135095515474,133.69306241839297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB342+BB360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",null,null,null,null,null,null,{"$f":"+J343+J361","v":0},1.581942624224246,0.34736356897456377,0.5338664550386929,0.5144018920022464,0.62463045258187078,0.59896104272594486,0.85750226155064868,1.0403057294416842,1.2295906647614121,1.312824597449344,1.0407075370188363,1.3062157680633819,1.3744154825192056,1.4406536189036439,1.4848172677519771,1.2028861144511718,1.5020559090915973,1.5387625483814007,1.5705573510085449,1.5903549725189778,1.3650919024148416,1.5627114378906788,1.5865715189578593,1.6023733170272885,1.6093951167448761,1.3596087919697715,1.554421606354166,1.5303321810729562,1.4887705380342602,1.4571281384215125,1.2768477299412402,1.3707500879120471,1.3410461030152354,1.3135858480291893,1.3120204377964773,1.2314767683306533,1.3261579253776103,1.3247874980681145,1.3200013945057181,1.2963104093498283,1.2354885280594619,1.2326186053327235,1.2141918847828914,{"$f":"+BB343+BB361","v":4.6764748840587611},9.01783295127664,9.0668338812764819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water",null,null,null,null,null,null,{"$f":"+J344+J362","v":6.7846969156950285},17.079020244933236,16.946663172214588,10.85143237986132,10.604330839024641,9.7630048044856004,10.249443016554826,10.908352966333442,11.337830343995993,12.380967001055467,15.79209250638492,12.902835799093474,15.68332898026719,44.752370472934651,17.751028606590339,58.112131685750924,2.9656667731454602,3.3625230278165428,3.6994622126251904,3.7107713847221366,3.7142098600467315,3.6852430590207419,3.6674018331886398,3.9078970679281562,7.1789493859354625,10.244332187945746,9.8320328812047944,9.9969853020198673,9.9711016012086073,10.696319911042155,10.601066075246155,10.506783747278359,10.44896661564899,10.350522731441165,1.8011026085615598,6.0772693337939012,0,0,0,0,0,0,0,0,{"$f":"+BB344+BB362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"+J345+J363","v":0},{"$f":"+K345+K363","v":0},{"$f":"+L345+L363","v":-131.30786038513943},-171.98008921052306,-324.59879483766309,-365.7432014669003,-344.11847591302154,11.056894485772091,-250.33407829519803,243.34080811987496,82.757119054599798,163.444326408444,223.18206210665892,440.43718375849028,342.38268994839211,383.47952092598337,515.14169165460669,503.24873680076564,601.40893059429243,649.71666811805983,706.46687542048153,777.80632258848959,834.2847386348659,902.76546157353653,968.16257587741632,1196.7306530209357,1332.3183806924799,1450.2513558660207,1620.3638622947196,1444.9850055672096,1485.0584930713126,1579.1443255195159,1589.3847967350644,1463.3553613933786,1500.7900487060501,1513.7692003632515,1485.818279910844,1508.5796879528307,1497.0008393093162,1499.4773597778953,1501.6346585094184,1498.4890769280137,1500.7741108611103,1500.0234369119944,{"$f":"+BB345+BB363","v":1499.9195004131643},1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,12448.212139766119,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J388:J399)","v":17.672831471742846},-78.592419493658227,-11.52603309841858,126.15240543547142,19.522357848936338,-12.376942735717478,-52.969063041103766,346.62107088475847,226.3852908025047,748.64067852351172,613.3405428779356,624.16392905786392,567.39035366630537,731.71712818643618,690.32661098269546,763.83889287008697,878.33986070666435,862.00542536851731,1045.5900757458942,1062.1359980910856,1077.594049934429,1217.4764500572842,1252.6313349758198,1267.6842654996235,1345.6671559223989,1628.6404324225296,1775.2846766668431,1872.2029549315346,1954.2528988756139,1872.5972112640318,1975.8342009626804,2092.2764765391325,2066.7157243538672,1822.5516841628917,1809.404810647879,1823.2940735154882,1824.1391005132691,1823.8677897386649,1861.1155051501105,1688.8190015802556,1662.3354555895946,1514.8667829971675,1565.5096518028017,1560.5597008579566,{"$f":"+SUM(BB388:BB399)","v":1567.2832382955012},1572.8093728131253,1574.181141215628,1567.5774864337093,1570.2138234756219,1572.0319889908433,1574.324942545275,1575.6710932634801,1572.8897347997913,1579.7153504325115,1584.2613936433281,1586.3042340196107,1586.8116025371708,1511.5327261546877,1499.9195004131643,1500.0696003237517,1499.9195003711868,1499.9195004131643,12448.212139766119,0,0,0,0]
[]
[]
[]
[null,null,"Water - Long Term Plants Contracts: Valuation by DCF",null,null,null,null,null,null,2024,{"$f":"+J404+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV404+1","v":2089},2090]
[null,null,"NPV (Pasted in values)",null,null,null,null,null,null,100533.87050396117,96504.819202217157,92331.127993925271,93519.588667723598,95150.813425592743,97897.897313218811,100600.46405157144,103111.26462304278,105640.30521924568,107565.89245471545,106463.46575574615,108161.4658585593,107505.03432223589,78059.840746392176,73087.680653185322,27546.630039782274,29318.983633479362,30999.325790621268,32631.74761398293,34533.636818865867,36759.212491664046,39396.553981209523,42505.359432788922,45908.384187300457,46625.676881580672,44400.961117266794,42205.893548231892,39468.321936507906,36285.771708378648,31830.604531177625,26704.402435294025,20790.775906886232,13917.822747221673,5961.1655283026375,5185.3833906091313,5185.3833906091313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Water - Integrated Cycle + O&M Contracts: Valuation by Multiples",null,null,null,null,null,null,2024,{"$f":"+J410+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV410+1","v":2089},2090]
[null,null,"Water - Integrated Cycle + O&M Contracts",null,null,null,null,null,null,{"$f":"+J413*J412-J414","v":294493.31827724213},{"$f":"+K413*K412-K414","v":272907.87902437738},263584.31824595941,282674.66287436325,300117.80238847702,319914.40920459456,339588.56317557499,306885.85443000135,268493.20825131465,284414.64966022421,303425.06889590184,310433.51770905073,330441.22431227803,340459.14891741186,352945.77050282498,352814.63954863942,362367.49982997635,371400.26029988728,380466.59153349831,385414.86050191883,394972.37000852829,404951.61622925854,410676.83982765517,416512.11492355773,422421.83120975608,428461.07022139791,434787.39111373387,440810.17986498639,447041.75625253515,449918.10936503502,461735.11733072478,452916.72430291196,461047.79460775008,469340.95055036957,477799.82700283342,486428.14946791064,495229.73652176501,504208.50232578209,513368.45920954528,522713.72032703122,532248.50238815974,541977.12846789171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW413*BW412-BW414","v":0},0]
[null,null,"Active Multiple",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!E41","v":12.5},{"$f":"+J412","v":12.5},{"$f":"+K412","v":12.5},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,{"$f":"+BW412","v":12.5}]
[null,null,"EBITDA",null,null,null,null,null,null,26766.003498443188,25507.251259350254,24394.938286767268,25539.278487319629,26475.310536008896,27729.762895815202,29029.148359861752,23552.506973999465,22942.153411098316,24063.693275986578,25439.954674991335,25661.104925211399,26882.811623206493,27325.016759971284,27999.598911489109,27674.64519776739,28033.23558951274,28406.354813771901,28782.49976990548,28800.277280295704,29168.075006824274,29545.38528264092,29958.197840055505,30379.800057185963,30808.334755262553,31243.937007827732,31686.744945942479,32136.899835857166,32594.546158806359,32811.037936882531,33180.802144104237,32528.392373902931,33123.303814735031,33730.348493836318,34349.804696780528,34981.957772035013,35627.100323562394,36285.53240891108,36957.561742954866,37643.503907446604,38343.682566556148,39058.429688567259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NFD",null,null,null,null,null,null,40081.725453297746,45932.761717500813,41352.410338631445,36566.318217132124,30823.579311634152,26707.62699309547,23275.791322696878,-12479.517255008019,18283.709387414292,16381.516289608007,14574.36454148986,10330.293856091736,5593.9209778031372,1103.5605822291857,-2950.7841092111134,-6881.5745765470028,-11952.054961067106,-16320.825127738506,-20685.344409679794,-25411.394498222529,-30371.432423224836,-35634.300196247052,-36199.366826961334,-36764.614208733226,-37317.646768974206,-37911.857623551281,-38703.079289452871,-39098.931916771791,-39609.929267455664,-39780.135154003387,-46975.090529421825,-46311.819629125319,-47006.496923562197,-47711.594377415619,-48427.26829307685,-49153.677317472997,-49890.982477235091,-50639.347214393609,-51398.93742260951,-52169.921483948652,-52952.470306207877,-53746.757360800984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Eq Value (INPUT)",null,null,null,null,null,null,2024,{"$f":"+J419+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV419+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"-J370","v":-230.03939007550744},{"$f":"-K370","v":-225.68684230689982},-229.48267112873802,-241.76628982523707,-209.55692875205017,-215.30145327558546,-220.82446483551834,-226.01279025526213,-229.97987123730954,-220.75914270316059,-197.01054855322249,-170.57280142348407,-155.91420035153297,-150.10126506780085,-140.60740008202981,-128.37251595053215,-113.58721812329367,-85.753539920820131,-43.271417250394329,-21.899668976020106,-21.227726157155963,-21.75162713262079,-21.396618237019368,-21.44642369718354,-18.888562063505304,-13.310045006019823,-6.1480336342912496,-2.0232639620540596,-1.6184405046591808,-1.1615152031169274,-0.64814806955977067,-7.2813690334419423E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BB370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"-J371","v":-598.16309598522764},-789.88285834675389,-947.96526141987908,-957.65840485191393,-874.95215763292424,-846.05470365886572,-864.18283025682013,-846.77084203525908,-807.30541201332915,-753.56243061011037,-668.08329792736049,-675.71644470727017,-685.19193352952152,-719.33378579942109,-744.44586178025338,-766.0982934746778,-801.06930244139528,-823.19249900731461,-833.3141581109935,-855.31080581383912,-904.63928994165099,-948.0516815010003,-994.54748092959028,-1057.3331873791365,-1087.2682259353478,-1087.2725806742485,-1075.9707595213863,-1070.5574867237829,-1055.035347738612,-1024.110340644897,-941.96678156595317,-834.14247172864918,-710.44754795869676,-626.88108407687514,-582.65974181117201,-526.07699980025393,-467.96327639388363,-390.70178723555142,-271.79488463728586,-129.65955689864512,-5.6676665419157984E-5,-6.3024451946103695E-5,0,0,{"$f":"-BB371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"-J372","v":-629.00436165747919},-775.74199091364903,-837.39587141195409,-886.76107655378382,-931.13966270114145,-908.18538893014056,-887.65044719824448,-829.32645466763302,-724.31133844651674,-629.84501119715947,-557.90187720317977,-541.48132822803939,-517.9106269134785,-523.16189921263719,-491.4050601683515,-442.90687351705066,-379.07284125226647,-339.30384389684559,-319.52986129450522,-260.32933810268725,-154.7965985238755,-53.18856550659951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BB372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"-J373","v":-817.10855670263902},-865.08846927650848,-815.64760616629087,-739.99362333820102,-773.53829860664973,-779.90566659620845,-784.53924618242047,-790.52029238403736,-796.5535680916314,-803.83727666432583,-810.9399500579359,-788.87150880971558,-794.21581083351748,-817.31600183305363,-843.72385140657934,-867.13161678659219,-891.4537647664032,-914.70290083976261,-940.6881836850547,-965.35878751064968,-985.97817254550739,-980.15342993916931,-988.25210192406269,-996.96602351737977,-1037.3187255237381,-1078.3943796102722,-1121.7465354627768,-1167.7692156105202,-1175.238691431249,-1111.8785472370894,-1032.1520842464092,-942.95419647320932,-842.62027695680183,-733.62471768925718,-609.85650704902866,-488.11717379309499,-318.75130282838427,-172.39699220954137,0,0,0,0,0,0,{"$f":"-BB373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"-J374","v":-85.186113220785103},-94.029677431005794,-104.31013052613781,-106.29244069387403,-105.3243403098198,-105.78639621853576,-104.9908499796791,-104.45813955456877,-102.57588285783635,-100.57514043042283,-97.89072726712017,-98.508483125682289,-100.22782180241634,-99.357495395255285,-69.022319327210951,-26.022825598763028,-18.114290046327074,-6.1845169772319695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BB374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"-J375","v":-64.218429626319576},-61.882340934374291,-61.231292188867194,-52.086532622528786,-46.509120417332085,-46.601172696262033,-46.435708042742085,-45.701991912513378,-45.282051958437449,-44.817459206023422,-44.395285995335996,-43.844041841035633,-42.332244519968512,-40.962430269188744,-40.381723462664105,-39.730887331625638,-39.387932787613039,-38.665867467237277,-34.907408027174633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BB375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"-J376","v":-82.26959095523722},-82.770969815234167,-82.952096446689069,-82.758643259741277,-86.412766307842787,-90.721577438374368,-94.944829349295091,-96.143398264839533,-98.226898516942953,-98.803616142139475,-97.778170034854242,-95.592220767440523,-90.662840506624818,-88.232138321713009,-84.571964694356865,-78.489043040460643,-69.013457261350467,-57.063773719089276,-57.667653265928784,-57.652015592234967,-55.628603189748745,-39.651906911885312,-15.638923194598368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BB376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"-J377","v":-68.230392529147466},-55.726535485480206,-106.64992798739014,-178.53951504801205,-254.637933511179,-308.96424525790962,-380.45495897531976,-568.49506908808598,-615.02609536258342,-695.50613769675181,-727.47644124264991,-676.77847091307228,-711.51296142189233,-750.06453459210502,-792.15176399515292,-869.81505581801969,-874.56359551622131,-890.55498532226704,-841.98917151091803,-852.83137010123801,-884.25177955108109,-894.36524344247835,-888.8774220787684,-876.66875691337509,-859.2386821861578,-825.9482538370471,-792.85175561983954,-750.78546073459643,-705.47060205667378,-646.79001330270876,-577.73085771950502,-498.48328134614866,-453.89358064472412,-469.4001636437776,-486.3820477289986,-504.54877051216192,-523.34043881066816,-544.09093337883019,-566.24565933878932,-590.15444707299719,-615.94706506837224,-643.61316854952997,-624.841431510554,-608.94583893935828,{"$f":"-BB377","v":-588.58031174736573},-565.61460396512325,-539.73001201951229,-509.58326183432325,-474.70497546935121,-435.58448268679228,-391.45216210141365,-342.9064945171462,-293.76826149946089,-234.38930565432628,-166.33746916713824,-91.513189667807907,-10.981254225714119,-0.13122565287795873,-0.14034583575297688,3.924959183178453E-8,0,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"-J378","v":-57.711272625379131},-94.002169645492032,-152.42800988187568,-174.07278728510204,-187.21445876637299,-198.96673860647317,-214.35299447913471,-236.81225138582872,-257.18656714256724,-283.57887592733567,-291.90257342002656,-314.5033557392801,-331.57447244226404,-349.11664758791824,-367.29125826502872,-401.80255312211108,-446.97212042542509,-496.11011316794054,-515.30789939195643,-532.66250504929894,-534.38005986073972,-526.45018699389232,-488.36967633785673,-421.61504806023987,-333.56668228329647,-233.73080778888217,-117.06923153974866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BB378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",null,null,null,null,null,null,{"$f":"-J379","v":-16.225949230490688},-15.771710077785551,-16.520480359217071,-17.134787289143969,-17.81125311373723,-18.424504752560111,-19.106046790137086,-19.576414780500979,-19.89666987830411,-20.049897770084836,-20.130541067656392,-20.488906134839667,-20.606669343147647,-20.664417379977202,-20.659940768981983,-20.610989384674255,-20.840567032457944,-20.786930532122174,-20.692859655723275,-20.560456050787497,-20.39905277379825,-20.451695039162384,-20.310376406493496,-20.135376047786938,-19.932411366080842,-19.70831883927859,-19.718438206638684,-19.534448055645907,-19.361760014440339,-19.218631797409689,-19.097198568908144,-19.147606139506024,-19.10761467828965,-19.094547795415547,-19.108033019167738,-19.124020876203424,-19.221663558768913,-19.231411250725742,-19.243206834583066,-19.260608315080876,-19.302910183629169,-19.408973913331938,-19.525278994975782,-19.668094000343714,{"$f":"-BB379","v":-16.35855164930884},-8.4776380376591671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water",null,null,null,null,null,null,{"$f":"-J380","v":-100.53387050396117},-96.504819202217163,-92.331127993925264,-93.519588667723596,-95.150813425592744,-97.897897313218806,-100.60046405157144,-103.11126462304277,-105.64030521924568,-107.56589245471545,-106.46346575574614,-108.1614658585593,-107.5050343222359,-78.059840746392169,-73.087680653185316,-27.546630039782276,-29.318983633479363,-30.999325790621267,-32.631747613982931,-34.533636818865865,-36.759212491664044,-39.396553981209522,-42.505359432788921,-45.908384187300456,-46.625676881580674,-44.400961117266796,-42.205893548231892,-39.468321936507905,-36.285771708378647,-31.830604531177624,-26.704402435294025,-20.790775906886232,{"$f":"-AP380","v":-13.917822747221674},-5.9611655283026375,-5.1853833906091316,-5.1853833906091316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"-J382","v":-506.742960057294},-650.37265837098221,-890.28208176034298,-1306.7668027486534,-1857.5182517701217,-2520.1352892114473,-3238.1791615697525,-3795.9313212870647,-4575.1580666289683,-5053.9239310459607,-5680.7996926042697,-6279.8021906988124,-6888.3411381924034,-7372.7315572618636,-7952.6328568630806,-8545.2405100286614,-9079.0970401834329,-9655.3897264548577,-10197.756799901737,-10738.053465494986,-11270.368882929904,-11782.712579068691,-12283.700178757983,-12763.357418438,-13221.494317340741,-13493.172610601028,-13654.257579130373,-13712.229389546144,-13605.422100040603,-13664.167396570232,-13688.243772810727,-13620.449343142383,-13536.177354643994,-13570.181778448792,-13569.879921821066,-13556.57114260144,-13569.98887600395,-13561.879632675977,-13564.60318742169,-13565.100788526608,-13563.486869964227,-13564.870052205559,-13564.095452973061,-13564.000264211298,{"$f":"-BB382","v":-13564.000254185483},-13564.000242786131,-13564.000229825069,-13564.000215088341,-13564.000198332682,-13564.000179281498,-13564.000157620299,-13564.000132991519,-13564.000104988594,-13564.000073149267,-13564.000036947955,-13563.999995787062,-13563.999948987126,-13563.9998957756,-13563.999835274095,-13563.999766483883,-13563.999688269412,-13563.999599339561,-13563.999498226316,-13563.99938326056,-13563.999252544492,-13563.999103920325,-13563.998934934647]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J420:J431)","v":-3255.4339831694674},-3807.461041806383,-4337.1965572713079,-4837.3504921839149,-5439.7659853147643,-6136.9450339555806,-6956.2620017106356,-7662.8602302386371,-8377.1427273536719,-8812.8248118481897,-9300.7725711293569,-9814.3212182472307,-10445.995754179003,-11009.102013467325,-11619.981681466876,-12213.767794092952,-12762.491113469667,-13358.708023096111,-13837.75715970837,-14339.192049510608,-14868.429377965127,-15306.173469516709,-15743.598137299161,-16203.430618240402,-16624.333283580447,-16795.937957474045,-16829.968226663288,-16762.367586569249,-16598.432713494614,-16499.15704928663,-16286.543245416357,-15936.040488427117,-15576.164197629729,-15425.143457182421,-15273.071634820042,-15099.623490973765,-14899.265557595656,-14688.300756750625,-14421.886938232348,-14304.175400813332,-14198.736901892893,-14227.892257692873,-14208.462163478591,-14192.614197151001,{"$f":"+SUM(BB420:BB431)","v":-14168.939117582158},-14138.092484788913,-14103.730241844582,-14073.583476922664,-14038.705173802033,-13999.584661968291,-13955.452319721713,-13906.906627508666,-13857.768366488055,-13798.389378803593,-13730.337506115093,-13655.513185454871,-13574.981203212841,-13564.131121428478,-13564.140181109848,-13563.999766444633,-13563.999688269412,-13563.999599339561,-13563.999498226316,-13563.99938326056,-13563.999252544492,-13563.999103920325,-13563.998934934647]
[]
[]
[]
[null,null,"CFE",null,null,null,null,null,null,2024,{"$f":"+J436+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV436+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"+J388","v":9.2026071700379308},{"$f":"+K388","v":23.215777754799255},14.710492247327586,6.5339603360575094,52.034196838856381,11.439143634132826,12.131707608665117,12.919280696768729,14.565967818884056,28.079077975608346,41.850843851597297,42.592612111102731,28.645570788676817,18.597899712557819,21.802168721330659,23.76469093822417,25.311844135182103,37.147830088583653,49.513912943933057,24.920004488906557,2.467715674897788,1.2167725694219655,2.1386423204763343,1.7047172352714111,4.3164683768472898,7.1273791466929133,8.2534350622221986,4.6289084302490737,0.57073110228331125,0.58963742292430665,0.60861138021274463,0.6284825209292525,7.8784412941841825E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"+J389","v":6.8657926266409532},-119.93949987152497,-29.489911169229813,107.76784394142479,189.96398856240438,126.89209562894602,76.630000211838933,114.20046521032462,134.30376432987919,144.16118754871152,169.87812491108224,67.192182587955003,66.204752984962866,42.599644285406953,55.453308028702892,61.725504824964027,50.831999902446753,67.596565307517025,82.07590078514049,71.334538005585614,46.466326123338135,57.90720891411565,59.685988899522229,48.60361141456805,88.486278430251801,121.76968656585863,133.07635018837817,125.92199786399877,135.42457749823481,149.08896604043963,196.8439172311725,213.32458937269084,217.11888060356137,163.13658925319558,114.43202368231329,121.84063309376938,117.03434738399871,129.67337611444742,162.66550276864731,172.57635481801674,144.18137059462802,0,7.008319056406732E-5,0,{"$f":"+BB389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"+J390","v":62.279634591468351},-24.5976325821659,41.011543428426073,61.416840317343002,84.047135316134074,141.30127657537574,135.97205363427463,171.26217908210575,210.71126552276405,187.0973500849469,152.79702258587761,88.128117975288703,93.158192259385601,61.29101579053885,98.969492123493794,111.5523482082537,120.47504974572001,88.036147640400685,62.854566209735786,99.59715609542566,138.4446556530292,121.07138701228297,59.837136195089506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"+J391","v":-23.299770327522975},10.938334623275539,111.7736257587238,134.7348690521799,20.409234963430603,50.075285337563678,52.200423331649723,51.109042165029926,51.411322685492124,50.516399755212667,51.141086916380502,80.733252279751639,51.488898777928974,33.99426221960001,32.310981439572679,37.182368377690878,37.898848442093936,40.66366853208703,39.524549407272225,42.635763984438178,48.369839732826001,76.173029896373592,61.561401621859197,61.317658549602392,30.113824002602573,32.208817269374549,32.787016492000589,33.126535355933569,74.872373974597309,146.1902286421124,158.07729937215296,161.9176814570024,166.75377337782697,168.32914382610613,175.42662251490324,164.65812075287485,203.78052519800664,168.66690181682984,184.46478166420928,0,0,0,0,0,{"$f":"+BB391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"+J392","v":-6.5754138686150698E-17},0.47433509690775832,6.5754138686150698E-17,9.4259996650467297,12.619902389828706,11.08776930554988,12.410327384730918,12.072932355338711,13.38433866998354,13.314792303401365,13.785391680202473,10.195387365876124,9.1851420064309348,11.99618161874789,41.400149550545642,50.852023490311915,11.213434403478859,14.230287904978645,6.9699506333404297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"+J393","v":1.984620378633102},11.455105698882667,9.4383411581882282,17.839603057157557,12.973699837595774,6.5122428203312044,6.7828311763891378,7.3275866722980956,6.9096228056528233,6.8946441305121411,6.7862524179427544,6.8553747656380564,7.7376512624941896,7.3809929726152879,6.3973719047494235,6.3850408627367727,5.9847405451034339,6.3151517762168075,9.2490126204103351,39.864259967033433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"+J394","v":9.1687608043673006},9.5355112365419963,9.9169316860036751,10.31360895344382,6.4424314295869491,6.233546359025218,6.8447805365609433,10.384700265069547,9.6459943362069751,11.406963993870498,13.079487276626274,14.114886011665927,16.591631194443423,13.491568726720015,14.424494502605125,16.400701346607732,19.05124903004636,20.369325328145955,6.3579008468893683,7.0510913721371287,9.0569583047388704,22.763385867012772,28.85051636053695,17.546871824339377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"+J395","v":-18.441292880731723},18.606356535269455,-41.875934147575919,-61.285529511558849,-57.06483369547783,-25.394909491534001,-35.538136080930016,-63.456733585176259,10.155932915353256,40.090713196080365,32.215794190801724,118.11486310963934,26.618547724999235,26.260193205157854,26.594319257435313,-4.7443188747400997,76.376054720363754,65.20108469501875,131.14727709804191,65.916071267453177,47.096593286991933,71.676166881079695,88.206360463222055,94.148353997827215,97.888983930820785,111.74782573633456,107.80650160343303,113.02968808856548,111.51992022349732,119.55828314226947,123.18768569416193,125.47776619177455,81.559772520911594,16.039020855754845,15.64142728802158,15.636829534002116,16.274471252089178,15.621665929179375,15.659593909869685,15.445285589837855,15.223116076198425,15.142217541094304,63.502852253168228,59.322072061179291,{"$f":"+BB395","v":62.687262998278115},63.872039448684326,65.194806921187293,67.657986020545067,70.294323062457607,72.11248857767896,74.405442132110579,75.751592850315845,72.970234386626956,79.795850019347228,84.341893230163734,86.384733606446432,86.892102124006456,11.613225741523289,0,0.1500999105874006,-4.197743846409356E-8,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"+J396","v":-36.872217806845114},-26.94167085480149,-12.997288416331891,0,11.576664313213564,14.832173304724716,12.867021009457572,7.9788683093431993,13.253023940049045,10.128183749476101,31.944502888990737,18.849383106390164,27.588359811993868,29.541399941147315,31.399953280373879,17.644063816551569,11.886395240025792,14.332048357894861,51.249849845831562,55.819116056315281,73.920520905559783,83.811841367072262,112.8364372091682,136.10312231759258,147.91770260149738,147.20234337864247,149.85135095515474,133.69306241839297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",null,null,null,null,null,null,{"$f":"+J397","v":0},1.581942624224246,0.34736356897456377,0.5338664550386929,0.5144018920022464,0.62463045258187078,0.59896104272594486,0.85750226155064868,1.0403057294416842,1.2295906647614121,1.312824597449344,1.0407075370188363,1.3062157680633819,1.3744154825192056,1.4406536189036439,1.4848172677519771,1.2028861144511718,1.5020559090915973,1.5387625483814007,1.5705573510085449,1.5903549725189778,1.3650919024148416,1.5627114378906788,1.5865715189578593,1.6023733170272885,1.6093951167448761,1.3596087919697715,1.554421606354166,1.5303321810729562,1.4887705380342602,1.4571281384215125,1.2768477299412402,1.3707500879120471,1.3410461030152354,1.3135858480291893,1.3120204377964773,1.2314767683306533,1.3261579253776103,1.3247874980681145,1.3200013945057181,1.2963104093498283,1.2354885280594619,1.2326186053327235,1.2141918847828914,{"$f":"+BB397","v":4.6764748840587611},9.01783295127664,9.0668338812764819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water",null,null,null,null,null,null,{"$f":"+J398","v":6.7846969156950285},17.079020244933236,16.946663172214588,10.85143237986132,10.604330839024641,9.7630048044856004,10.249443016554826,10.908352966333442,11.337830343995993,12.380967001055467,15.79209250638492,12.902835799093474,15.68332898026719,44.752370472934651,17.751028606590339,58.112131685750924,2.9656667731454602,3.3625230278165428,3.6994622126251904,3.7107713847221366,3.7142098600467315,3.6852430590207419,3.6674018331886398,3.9078970679281562,7.1789493859354625,10.244332187945746,9.8320328812047944,9.9969853020198673,9.9711016012086073,10.696319911042155,10.601066075246155,10.506783747278359,10.44896661564899,10.350522731441165,1.8011026085615598,6.0772693337939012,0,0,0,0,0,0,0,0,{"$f":"+BB398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"+J399","v":0},{"$f":"+K399","v":0},{"$f":"+L399","v":-131.30786038513943},-171.98008921052306,-324.59879483766309,-365.7432014669003,-344.11847591302154,11.056894485772091,-250.33407829519803,243.34080811987496,82.757119054599798,163.444326408444,223.18206210665892,440.43718375849028,342.38268994839211,383.47952092598337,515.14169165460669,503.24873680076564,601.40893059429243,649.71666811805983,706.46687542048153,777.80632258848959,834.2847386348659,902.76546157353653,968.16257587741632,1196.7306530209357,1332.3183806924799,1450.2513558660207,1620.3638622947196,1444.9850055672096,1485.0584930713126,1579.1443255195159,1589.3847967350644,1463.3553613933786,1500.7900487060501,1513.7692003632515,1485.818279910844,1508.5796879528307,1497.0008393093162,1499.4773597778953,1501.6346585094184,1498.4890769280137,1500.7741108611103,1500.0234369119944,{"$f":"+BB399","v":1499.9195004131643},1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,1499.9195004131643,12448.212139766119,{"$f":"+BU399","v":0},{"$f":"+BV399","v":0},{"$f":"+BW399","v":0},{"$f":"+BX399","v":0}]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J437:J448)","v":17.672831471742846},{"$f":"+SUM(K437:K448)","v":-78.592419493658227},-11.52603309841858,126.15240543547142,19.522357848936338,-12.376942735717478,-52.969063041103766,346.62107088475847,226.3852908025047,748.64067852351172,613.3405428779356,624.16392905786392,567.39035366630537,731.71712818643618,690.32661098269546,763.83889287008697,878.33986070666435,862.00542536851731,1045.5900757458942,1062.1359980910856,1077.594049934429,1217.4764500572842,1252.6313349758198,1267.6842654996235,1345.6671559223989,1628.6404324225296,1775.2846766668431,1872.2029549315346,1954.2528988756139,1872.5972112640318,1975.8342009626804,2092.2764765391325,2066.7157243538672,1822.5516841628917,1809.404810647879,1823.2940735154882,1824.1391005132691,1823.8677897386649,1861.1155051501105,1688.8190015802556,1662.3354555895946,1514.8667829971675,1565.5096518028017,1560.5597008579566,{"$f":"+SUM(BB437:BB448)","v":1567.2832382955012},1572.8093728131253,1574.181141215628,1567.5774864337093,1570.2138234756219,1572.0319889908433,1574.324942545275,1575.6710932634801,1572.8897347997913,1579.7153504325115,1584.2613936433281,1586.3042340196107,1586.8116025371708,1511.5327261546877,1499.9195004131643,1500.0696003237517,1499.9195003711868,1499.9195004131643,12448.212139766119,0,0,0,0]
[]
[]
[]
[null,null,"Weighted average Ke (Base Case)",null,null,null,null,null,null,2024,{"$f":"+J453+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV453+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J420,K437:$CB437)),0)","v":8.200000000002583E-2},{"$f":"+IFERROR(IRR((K420,L437:$CB437)),0)","v":8.2000000000014728E-2},{"$f":"+IFERROR(IRR((L420,M437:$CB437)),0)","v":8.2000000000007844E-2},{"$f":"+IFERROR(IRR((M420,N437:$CB437)),0)","v":8.200000000000407E-2},{"$f":"+IFERROR(IRR((N420,O437:$CB437)),0)","v":8.2000000000002293E-2},{"$f":"+IFERROR(IRR((O420,P437:$CB437)),0)","v":8.2000000000001183E-2},{"$f":"+IFERROR(IRR((P420,Q437:$CB437)),0)","v":8.2000000000000517E-2},{"$f":"+IFERROR(IRR((Q420,R437:$CB437)),0)","v":8.2000000000000295E-2},{"$f":"+IFERROR(IRR((R420,S437:$CB437)),0)","v":8.2000000000000073E-2},{"$f":"+IFERROR(IRR((S420,T437:$CB437)),0)","v":8.2000000000000073E-2},{"$f":"+IFERROR(IRR((T420,U437:$CB437)),0)","v":8.2000000000000073E-2},{"$f":"+IFERROR(IRR((U420,V437:$CB437)),0)","v":8.2000000000000073E-2},{"$f":"+IFERROR(IRR((V420,W437:$CB437)),0)","v":8.199999998770946E-2},{"$f":"+IFERROR(IRR((W420,X437:$CB437)),0)","v":8.1999999993814132E-2},{"$f":"+IFERROR(IRR((X420,Y437:$CB437)),0)","v":8.1999999996729356E-2},{"$f":"+IFERROR(IRR((Y420,Z437:$CB437)),0)","v":8.1999999998030315E-2},{"$f":"+IFERROR(IRR((Z420,AA437:$CB437)),0)","v":8.1999999998362716E-2},{"$f":"+IFERROR(IRR((AA420,AB437:$CB437)),0)","v":8.1999999997214745E-2},{"$f":"+IFERROR(IRR((AB420,AC437:$CB437)),0)","v":8.1999999990903794E-2},{"$f":"+IFERROR(IRR((AC420,AD437:$CB437)),0)","v":8.1999999988903394E-2},{"$f":"+IFERROR(IRR((AD420,AE437:$CB437)),0)","v":8.199999999610541E-2},{"$f":"+IFERROR(IRR((AE420,AF437:$CB437)),0)","v":8.199999999894203E-2},{"$f":"+IFERROR(IRR((AF420,AG437:$CB437)),0)","v":8.199999999976515E-2},{"$f":"+IFERROR(IRR((AG420,AH437:$CB437)),0)","v":8.1999999999962103E-2},{"$f":"+IFERROR(IRR((AH420,AI437:$CB437)),0)","v":8.1999999999994078E-2},{"$f":"+IFERROR(IRR((AI420,AJ437:$CB437)),0)","v":8.1999999999998296E-2},{"$f":"+IFERROR(IRR((AJ420,AK437:$CB437)),0)","v":8.1999999999996964E-2},{"$f":"+IFERROR(IRR((AK420,AL437:$CB437)),0)","v":8.1999999999989859E-2},{"$f":"+IFERROR(IRR((AL420,AM437:$CB437)),0)","v":8.1999999999999407E-2},{"$f":"+IFERROR(IRR((AM420,AN437:$CB437)),0)","v":8.2000000000000073E-2},{"$f":"+IFERROR(IRR((AN420,AO437:$CB437)),0)","v":8.2000000000121531E-2},{"$f":"+IFERROR(IRR((AO420,AP437:$CB437)),0)","v":8.2000000000000073E-2},{"$f":"+IFERROR(IRR((AP420,AQ437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AQ420,AR437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AR420,AS437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AS420,AT437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AT420,AU437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AU420,AV437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AV420,AW437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AW420,AX437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AX420,AY437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AY420,AZ437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((AZ420,BA437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BA420,BB437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BB420,BC437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BC420,BD437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BD420,BE437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BE420,BF437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BF420,BG437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BG420,BH437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BH420,BI437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BI420,BJ437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BJ420,BK437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BK420,BL437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BL420,BM437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BM420,BN437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BN420,BO437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BO420,BP437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BP420,BQ437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BQ420,BR437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BR420,BS437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BS420,BT437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BT420,BU437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BU420,BV437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BV420,BW437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BW420,BX437:$CB437)),0)","v":0},{"$f":"+IFERROR(IRR((BX420,BY437:$CB437)),0)","v":0}]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J421,K438:$CB438)),0)","v":0.11856104622927699},{"$f":"+IFERROR(IRR((K421,L438:$CB438)),0)","v":0.11843188655398107},{"$f":"+IFERROR(IRR((L421,M438:$CB438)),0)","v":0.11338837918941636},{"$f":"+IFERROR(IRR((M421,N438:$CB438)),0)","v":0.11199999999999521},{"$f":"+IFERROR(IRR((N421,O438:$CB438)),0)","v":0.11199999999999477},{"$f":"+IFERROR(IRR((O421,P438:$CB438)),0)","v":0.11199999999999455},{"$f":"+IFERROR(IRR((P421,Q438:$CB438)),0)","v":0.11199999999999477},{"$f":"+IFERROR(IRR((Q421,R438:$CB438)),0)","v":0.11199999999999499},{"$f":"+IFERROR(IRR((R421,S438:$CB438)),0)","v":0.11199999999999477},{"$f":"+IFERROR(IRR((S421,T438:$CB438)),0)","v":0.11199999999999544},{"$f":"+IFERROR(IRR((T421,U438:$CB438)),0)","v":0.11199999999999588},{"$f":"+IFERROR(IRR((U421,V438:$CB438)),0)","v":0.11199999999999721},{"$f":"+IFERROR(IRR((V421,W438:$CB438)),0)","v":0.1119999999999981},{"$f":"+IFERROR(IRR((W421,X438:$CB438)),0)","v":0.11199999999999877},{"$f":"+IFERROR(IRR((X421,Y438:$CB438)),0)","v":0.11199999999999921},{"$f":"+IFERROR(IRR((Y421,Z438:$CB438)),0)","v":0.11199999999999943},{"$f":"+IFERROR(IRR((Z421,AA438:$CB438)),0)","v":0.11199999999999988},{"$f":"+IFERROR(IRR((AA421,AB438:$CB438)),0)","v":0.11199999999999988},{"$f":"+IFERROR(IRR((AB421,AC438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AC421,AD438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AD421,AE438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AE421,AF438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AF421,AG438:$CB438)),0)","v":0.11200000000000032},{"$f":"+IFERROR(IRR((AG421,AH438:$CB438)),0)","v":0.11199999999015975},{"$f":"+IFERROR(IRR((AH421,AI438:$CB438)),0)","v":0.11199999999376797},{"$f":"+IFERROR(IRR((AI421,AJ438:$CB438)),0)","v":0.11199999999607768},{"$f":"+IFERROR(IRR((AJ421,AK438:$CB438)),0)","v":0.1119999999976018},{"$f":"+IFERROR(IRR((AK421,AL438:$CB438)),0)","v":0.11199999999858634},{"$f":"+IFERROR(IRR((AL421,AM438:$CB438)),0)","v":0.1119999999991792},{"$f":"+IFERROR(IRR((AM421,AN438:$CB438)),0)","v":0.11199999999952248},{"$f":"+IFERROR(IRR((AN421,AO438:$CB438)),0)","v":0.11199999999971499},{"$f":"+IFERROR(IRR((AO421,AP438:$CB438)),0)","v":0.11199999999983534},{"$f":"+IFERROR(IRR((AP421,AQ438:$CB438)),0)","v":0.11199999999991506},{"$f":"+IFERROR(IRR((AQ421,AR438:$CB438)),0)","v":0.11199999999996679},{"$f":"+IFERROR(IRR((AR421,AS438:$CB438)),0)","v":0.11199999999999055},{"$f":"+IFERROR(IRR((AS421,AT438:$CB438)),0)","v":0.1119999999999981},{"$f":"+IFERROR(IRR((AT421,AU438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AU421,AV438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AV421,AW438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AW421,AX438:$CB438)),0)","v":0.11200000000000054},{"$f":"+IFERROR(IRR((AX421,AY438:$CB438)),0)","v":0.11200000000000032},{"$f":"+IFERROR(IRR((AY421,AZ438:$CB438)),0)","v":0.1120000000000001},{"$f":"+IFERROR(IRR((AZ421,BA438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BA421,BB438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BB421,BC438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BC421,BD438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BD421,BE438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BE421,BF438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BF421,BG438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BG421,BH438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BH421,BI438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BI421,BJ438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BJ421,BK438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BK421,BL438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BL421,BM438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BM421,BN438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BN421,BO438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BO421,BP438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BP421,BQ438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BQ421,BR438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BR421,BS438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BS421,BT438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BT421,BU438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BU421,BV438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BV421,BW438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BW421,BX438:$CB438)),0)","v":0},{"$f":"+IFERROR(IRR((BX421,BY438:$CB438)),0)","v":0}]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J422,K439:$CB439)),0)","v":0.13807520721890598},{"$f":"+IFERROR(IRR((K422,L439:$CB439)),0)","v":0.13087874718376802},{"$f":"+IFERROR(IRR((L422,M439:$CB439)),0)","v":0.13065012369680673},{"$f":"+IFERROR(IRR((M422,N439:$CB439)),0)","v":0.13036337892173888},{"$f":"+IFERROR(IRR((N422,O439:$CB439)),0)","v":0.12757590558589249},{"$f":"+IFERROR(IRR((O422,P439:$CB439)),0)","v":0.12767872568402616},{"$f":"+IFERROR(IRR((P422,Q439:$CB439)),0)","v":0.12780984774041815},{"$f":"+IFERROR(IRR((Q422,R439:$CB439)),0)","v":0.12795332239752977},{"$f":"+IFERROR(IRR((R422,S439:$CB439)),0)","v":0.12808447926112287},{"$f":"+IFERROR(IRR((S422,T439:$CB439)),0)","v":0.12813385160626134},{"$f":"+IFERROR(IRR((T422,U439:$CB439)),0)","v":0.12807671420589894},{"$f":"+IFERROR(IRR((U422,V439:$CB439)),0)","v":0.12797088021676539},{"$f":"+IFERROR(IRR((V422,W439:$CB439)),0)","v":0.12783495769887621},{"$f":"+IFERROR(IRR((W422,X439:$CB439)),0)","v":0.127660437590017},{"$f":"+IFERROR(IRR((X422,Y439:$CB439)),0)","v":0.12740173288404932},{"$f":"+IFERROR(IRR((Y422,Z439:$CB439)),0)","v":0.12707345092369704},{"$f":"+IFERROR(IRR((Z422,AA439:$CB439)),0)","v":0.12674629494970246},{"$f":"+IFERROR(IRR((AA422,AB439:$CB439)),0)","v":0.12648916155305834},{"$f":"+IFERROR(IRR((AB422,AC439:$CB439)),0)","v":0.1262314822719417},{"$f":"+IFERROR(IRR((AC422,AD439:$CB439)),0)","v":0.1260728811136298},{"$f":"+IFERROR(IRR((AD422,AE439:$CB439)),0)","v":0.1255631192246065},{"$f":"+IFERROR(IRR((AE422,AF439:$CB439)),0)","v":0.1250000000031033},{"$f":"+IFERROR(IRR((AF422,AG439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AG422,AH439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AH422,AI439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AI422,AJ439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AJ422,AK439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AK422,AL439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AL422,AM439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AM422,AN439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AN422,AO439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AO422,AP439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AP422,AQ439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AQ422,AR439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AR422,AS439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AS422,AT439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AT422,AU439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AU422,AV439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AV422,AW439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AW422,AX439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AX422,AY439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AY422,AZ439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((AZ422,BA439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BA422,BB439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BB422,BC439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BC422,BD439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BD422,BE439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BE422,BF439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BF422,BG439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BG422,BH439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BH422,BI439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BI422,BJ439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BJ422,BK439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BK422,BL439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BL422,BM439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BM422,BN439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BN422,BO439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BO422,BP439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BP422,BQ439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BQ422,BR439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BR422,BS439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BS422,BT439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BT422,BU439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BU422,BV439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BV422,BW439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BW422,BX439:$CB439)),0)","v":0},{"$f":"+IFERROR(IRR((BX422,BY439:$CB439)),0)","v":0}]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J423,K440:$CB440)),0)","v":7.1947491375311312E-2},{"$f":"+IFERROR(IRR((K423,L440:$CB440)),0)","v":7.1935457880362597E-2},{"$f":"+IFERROR(IRR((L423,M440:$CB440)),0)","v":7.192586701992143E-2},{"$f":"+IFERROR(IRR((M423,N440:$CB440)),0)","v":7.1886799994083095E-2},{"$f":"+IFERROR(IRR((N423,O440:$CB440)),0)","v":7.1815627928038195E-2},{"$f":"+IFERROR(IRR((O423,P440:$CB440)),0)","v":7.1732106727763867E-2},{"$f":"+IFERROR(IRR((P423,Q440:$CB440)),0)","v":7.1648695486481229E-2},{"$f":"+IFERROR(IRR((Q423,R440:$CB440)),0)","v":7.1566293035216777E-2},{"$f":"+IFERROR(IRR((R423,S440:$CB440)),0)","v":7.1484657125027606E-2},{"$f":"+IFERROR(IRR((S423,T440:$CB440)),0)","v":7.1403948649144455E-2},{"$f":"+IFERROR(IRR((T423,U440:$CB440)),0)","v":7.1324180278301341E-2},{"$f":"+IFERROR(IRR((U423,V440:$CB440)),0)","v":7.1246154496518388E-2},{"$f":"+IFERROR(IRR((V423,W440:$CB440)),0)","v":7.1186545121118661E-2},{"$f":"+IFERROR(IRR((W423,X440:$CB440)),0)","v":7.1133613221411762E-2},{"$f":"+IFERROR(IRR((X423,Y440:$CB440)),0)","v":7.107816547290402E-2},{"$f":"+IFERROR(IRR((Y423,Z440:$CB440)),0)","v":7.1018420913695479E-2},{"$f":"+IFERROR(IRR((Z423,AA440:$CB440)),0)","v":7.0956134837216522E-2},{"$f":"+IFERROR(IRR((AA423,AB440:$CB440)),0)","v":7.089091975472539E-2},{"$f":"+IFERROR(IRR((AB423,AC440:$CB440)),0)","v":7.0823755652650089E-2},{"$f":"+IFERROR(IRR((AC423,AD440:$CB440)),0)","v":7.0753185693303022E-2},{"$f":"+IFERROR(IRR((AD423,AE440:$CB440)),0)","v":7.0680189430727625E-2},{"$f":"+IFERROR(IRR((AE423,AF440:$CB440)),0)","v":7.0607751095614013E-2},{"$f":"+IFERROR(IRR((AF423,AG440:$CB440)),0)","v":7.0556017850458952E-2},{"$f":"+IFERROR(IRR((AG423,AH440:$CB440)),0)","v":7.0519790466150312E-2},{"$f":"+IFERROR(IRR((AH423,AI440:$CB440)),0)","v":7.0499709145695144E-2},{"$f":"+IFERROR(IRR((AI423,AJ440:$CB440)),0)","v":7.0479284882449145E-2},{"$f":"+IFERROR(IRR((AJ423,AK440:$CB440)),0)","v":7.0459997067948921E-2},{"$f":"+IFERROR(IRR((AK423,AL440:$CB440)),0)","v":7.0442538451097825E-2},{"$f":"+IFERROR(IRR((AL423,AM440:$CB440)),0)","v":7.042812760135897E-2},{"$f":"+IFERROR(IRR((AM423,AN440:$CB440)),0)","v":7.0415731721152452E-2},{"$f":"+IFERROR(IRR((AN423,AO440:$CB440)),0)","v":7.0401768661367159E-2},{"$f":"+IFERROR(IRR((AO423,AP440:$CB440)),0)","v":7.0385487457874873E-2},{"$f":"+IFERROR(IRR((AP423,AQ440:$CB440)),0)","v":7.0366698024609819E-2},{"$f":"+IFERROR(IRR((AQ423,AR440:$CB440)),0)","v":7.0345911859615917E-2},{"$f":"+IFERROR(IRR((AR423,AS440:$CB440)),0)","v":7.0309203838220036E-2},{"$f":"+IFERROR(IRR((AS423,AT440:$CB440)),0)","v":7.0263177947817557E-2},{"$f":"+IFERROR(IRR((AT423,AU440:$CB440)),0)","v":7.0000000000000062E-2},{"$f":"+IFERROR(IRR((AU423,AV440:$CB440)),0)","v":7.0000000000000062E-2},{"$f":"+IFERROR(IRR((AV423,AW440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((AW423,AX440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((AX423,AY440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((AY423,AZ440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((AZ423,BA440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BA423,BB440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BB423,BC440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BC423,BD440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BD423,BE440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BE423,BF440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BF423,BG440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BG423,BH440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BH423,BI440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BI423,BJ440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BJ423,BK440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BK423,BL440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BL423,BM440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BM423,BN440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BN423,BO440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BO423,BP440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BP423,BQ440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BQ423,BR440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BR423,BS440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BS423,BT440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BT423,BU440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BU423,BV440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BV423,BW440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BW423,BX440:$CB440)),0)","v":0},{"$f":"+IFERROR(IRR((BX423,BY440:$CB440)),0)","v":0}]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J424,K441:$CB441)),0)","v":0.11016221614334532},{"$f":"+IFERROR(IRR((K424,L441:$CB441)),0)","v":0.11025470159709494},{"$f":"+IFERROR(IRR((L424,M441:$CB441)),0)","v":0.11037826598529543},{"$f":"+IFERROR(IRR((M424,N441:$CB441)),0)","v":0.11053435671045819},{"$f":"+IFERROR(IRR((N424,O441:$CB441)),0)","v":0.11068579341340423},{"$f":"+IFERROR(IRR((O424,P441:$CB441)),0)","v":0.11086403812106371},{"$f":"+IFERROR(IRR((P424,Q441:$CB441)),0)","v":0.11106360220029332},{"$f":"+IFERROR(IRR((Q424,R441:$CB441)),0)","v":0.1112934916565218},{"$f":"+IFERROR(IRR((R424,S441:$CB441)),0)","v":0.11155232885442889},{"$f":"+IFERROR(IRR((S424,T441:$CB441)),0)","v":0.11185358693215774},{"$f":"+IFERROR(IRR((T424,U441:$CB441)),0)","v":0.11225231649681278},{"$f":"+IFERROR(IRR((U424,V441:$CB441)),0)","v":0.11280694821150661},{"$f":"+IFERROR(IRR((V424,W441:$CB441)),0)","v":0.1136308963108037},{"$f":"+IFERROR(IRR((W424,X441:$CB441)),0)","v":0.11509291268453814},{"$f":"+IFERROR(IRR((X424,Y441:$CB441)),0)","v":0.11878465503290747},{"$f":"+IFERROR(IRR((Y424,Z441:$CB441)),0)","v":0.12699999999999756},{"$f":"+IFERROR(IRR((Z424,AA441:$CB441)),0)","v":0.127},{"$f":"+IFERROR(IRR((AA424,AB441:$CB441)),0)","v":0.127},{"$f":"+IFERROR(IRR((AB424,AC441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AC424,AD441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AD424,AE441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AE424,AF441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AF424,AG441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AG424,AH441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AH424,AI441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AI424,AJ441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AJ424,AK441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AK424,AL441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AL424,AM441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AM424,AN441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AN424,AO441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AO424,AP441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AP424,AQ441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AQ424,AR441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AR424,AS441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AS424,AT441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AT424,AU441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AU424,AV441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AV424,AW441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AW424,AX441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AX424,AY441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AY424,AZ441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((AZ424,BA441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BA424,BB441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BB424,BC441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BC424,BD441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BD424,BE441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BE424,BF441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BF424,BG441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BG424,BH441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BH424,BI441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BI424,BJ441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BJ424,BK441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BK424,BL441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BL424,BM441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BM424,BN441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BN424,BO441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BO424,BP441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BP424,BQ441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BQ424,BR441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BR424,BS441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BS424,BT441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BT424,BU441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BU424,BV441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BV424,BW441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BW424,BX441:$CB441)),0)","v":0},{"$f":"+IFERROR(IRR((BX424,BY441:$CB441)),0)","v":0}]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J425,K442:$CB442)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((K425,L442:$CB442)),0)","v":0.14199999999999968},{"$f":"+IFERROR(IRR((L425,M442:$CB442)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((M425,N442:$CB442)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((N425,O442:$CB442)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((O425,P442:$CB442)),0)","v":0.14199999999052615},{"$f":"+IFERROR(IRR((P425,Q442:$CB442)),0)","v":0.14199999999494461},{"$f":"+IFERROR(IRR((Q425,R442:$CB442)),0)","v":0.14199999999747881},{"$f":"+IFERROR(IRR((R425,S442:$CB442)),0)","v":0.14199999999886859},{"$f":"+IFERROR(IRR((S425,T442:$CB442)),0)","v":0.14199999999954627},{"$f":"+IFERROR(IRR((T425,U442:$CB442)),0)","v":0.14199999999984136},{"$f":"+IFERROR(IRR((U425,V442:$CB442)),0)","v":0.14199999999995305},{"$f":"+IFERROR(IRR((V425,W442:$CB442)),0)","v":0.14199999999998858},{"$f":"+IFERROR(IRR((W425,X442:$CB442)),0)","v":0.14199999999999791},{"$f":"+IFERROR(IRR((X425,Y442:$CB442)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((Y425,Z442:$CB442)),0)","v":0.14200000000000013},{"$f":"+IFERROR(IRR((Z425,AA442:$CB442)),0)","v":0.14199999999805057},{"$f":"+IFERROR(IRR((AA425,AB442:$CB442)),0)","v":0.14199999999998303},{"$f":"+IFERROR(IRR((AB425,AC442:$CB442)),0)","v":0.14200000000000035},{"$f":"+IFERROR(IRR((AC425,AD442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AD425,AE442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AE425,AF442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AF425,AG442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AG425,AH442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AH425,AI442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AI425,AJ442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AJ425,AK442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AK425,AL442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AL425,AM442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AM425,AN442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AN425,AO442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AO425,AP442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AP425,AQ442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AQ425,AR442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AR425,AS442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AS425,AT442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AT425,AU442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AU425,AV442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AV425,AW442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AW425,AX442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AX425,AY442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AY425,AZ442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((AZ425,BA442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BA425,BB442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BB425,BC442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BC425,BD442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BD425,BE442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BE425,BF442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BF425,BG442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BG425,BH442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BH425,BI442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BI425,BJ442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BJ425,BK442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BK425,BL442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BL425,BM442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BM425,BN442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BN425,BO442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BO425,BP442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BP425,BQ442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BQ425,BR442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BR425,BS442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BS425,BT442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BT425,BU442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BU425,BV442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BV425,BW442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BW425,BX442:$CB442)),0)","v":0},{"$f":"+IFERROR(IRR((BX425,BY442:$CB442)),0)","v":0}]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J426,K443:$CB443)),0)","v":0.12199999999974631},{"$f":"+IFERROR(IRR((K426,L443:$CB443)),0)","v":0.12199999999983513},{"$f":"+IFERROR(IRR((L426,M443:$CB443)),0)","v":0.12199999999989819},{"$f":"+IFERROR(IRR((M426,N443:$CB443)),0)","v":0.12199999999994104},{"$f":"+IFERROR(IRR((N426,O443:$CB443)),0)","v":0.1219999999999688},{"$f":"+IFERROR(IRR((O426,P443:$CB443)),0)","v":0.1219999999999839},{"$f":"+IFERROR(IRR((P426,Q443:$CB443)),0)","v":0.12199999999999189},{"$f":"+IFERROR(IRR((Q426,R443:$CB443)),0)","v":0.12199999999999567},{"$f":"+IFERROR(IRR((R426,S443:$CB443)),0)","v":0.12199999999999789},{"$f":"+IFERROR(IRR((S426,T443:$CB443)),0)","v":0.121999999999999},{"$f":"+IFERROR(IRR((T426,U443:$CB443)),0)","v":0.12199999999999944},{"$f":"+IFERROR(IRR((U426,V443:$CB443)),0)","v":0.12199999999999966},{"$f":"+IFERROR(IRR((V426,W443:$CB443)),0)","v":0.12199999999999989},{"$f":"+IFERROR(IRR((W426,X443:$CB443)),0)","v":0.12199999999999989},{"$f":"+IFERROR(IRR((X426,Y443:$CB443)),0)","v":0.12199999999999989},{"$f":"+IFERROR(IRR((Y426,Z443:$CB443)),0)","v":0.12199999998796218},{"$f":"+IFERROR(IRR((Z426,AA443:$CB443)),0)","v":0.12199999999453404},{"$f":"+IFERROR(IRR((AA426,AB443:$CB443)),0)","v":0.12199999999811606},{"$f":"+IFERROR(IRR((AB426,AC443:$CB443)),0)","v":0.12199999999968103},{"$f":"+IFERROR(IRR((AC426,AD443:$CB443)),0)","v":0.12199999999997124},{"$f":"+IFERROR(IRR((AD426,AE443:$CB443)),0)","v":0.121999999999999},{"$f":"+IFERROR(IRR((AE426,AF443:$CB443)),0)","v":0.12200000000000011},{"$f":"+IFERROR(IRR((AF426,AG443:$CB443)),0)","v":0.12200000000000055},{"$f":"+IFERROR(IRR((AG426,AH443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AH426,AI443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AI426,AJ443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AJ426,AK443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AK426,AL443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AL426,AM443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AM426,AN443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AN426,AO443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AO426,AP443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AP426,AQ443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AQ426,AR443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AR426,AS443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AS426,AT443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AT426,AU443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AU426,AV443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AV426,AW443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AW426,AX443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AX426,AY443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AY426,AZ443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((AZ426,BA443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BA426,BB443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BB426,BC443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BC426,BD443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BD426,BE443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BE426,BF443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BF426,BG443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BG426,BH443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BH426,BI443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BI426,BJ443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BJ426,BK443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BK426,BL443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BL426,BM443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BM426,BN443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BN426,BO443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BO426,BP443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BP426,BQ443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BQ426,BR443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BR426,BS443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BS426,BT443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BT426,BU443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BU426,BV443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BV426,BW443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BW426,BX443:$CB443)),0)","v":0},{"$f":"+IFERROR(IRR((BX426,BY443:$CB443)),0)","v":0}]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J427,K444:$CB444)),0)","v":0.11207010406116691},{"$f":"+IFERROR(IRR((K427,L444:$CB444)),0)","v":0.1125083327992169},{"$f":"+IFERROR(IRR((L427,M444:$CB444)),0)","v":0.11179136075846063},{"$f":"+IFERROR(IRR((M427,N444:$CB444)),0)","v":0.11210373878986091},{"$f":"+IFERROR(IRR((N427,O444:$CB444)),0)","v":0.11232225096393966},{"$f":"+IFERROR(IRR((O427,P444:$CB444)),0)","v":0.11225255655212241},{"$f":"+IFERROR(IRR((P427,Q444:$CB444)),0)","v":0.11199693244153708},{"$f":"+IFERROR(IRR((Q427,R444:$CB444)),0)","v":9.7972247465612172E-2},{"$f":"+IFERROR(IRR((R427,S444:$CB444)),0)","v":9.7824410092563152E-2},{"$f":"+IFERROR(IRR((S427,T444:$CB444)),0)","v":8.9523092816585548E-2},{"$f":"+IFERROR(IRR((T427,U444:$CB444)),0)","v":8.9278717062750701E-2},{"$f":"+IFERROR(IRR((U427,V444:$CB444)),0)","v":8.8965501451531148E-2},{"$f":"+IFERROR(IRR((V427,W444:$CB444)),0)","v":8.8821542005582454E-2},{"$f":"+IFERROR(IRR((W427,X444:$CB444)),0)","v":8.8618738599099522E-2},{"$f":"+IFERROR(IRR((X427,Y444:$CB444)),0)","v":8.8340443710744232E-2},{"$f":"+IFERROR(IRR((Y427,Z444:$CB444)),0)","v":8.7968382746135054E-2},{"$f":"+IFERROR(IRR((Z427,AA444:$CB444)),0)","v":8.7376860222897257E-2},{"$f":"+IFERROR(IRR((AA427,AB444:$CB444)),0)","v":8.6754690552863334E-2},{"$f":"+IFERROR(IRR((AB427,AC444:$CB444)),0)","v":8.6048541839289561E-2},{"$f":"+IFERROR(IRR((AC427,AD444:$CB444)),0)","v":8.5468442028221236E-2},{"$f":"+IFERROR(IRR((AD427,AE444:$CB444)),0)","v":8.4696241840940267E-2},{"$f":"+IFERROR(IRR((AE427,AF444:$CB444)),0)","v":8.372792025718212E-2},{"$f":"+IFERROR(IRR((AF427,AG444:$CB444)),0)","v":8.2599883256456508E-2},{"$f":"+IFERROR(IRR((AG427,AH444:$CB444)),0)","v":8.1340975175562269E-2},{"$f":"+IFERROR(IRR((AH427,AI444:$CB444)),0)","v":7.9952261742771258E-2},{"$f":"+IFERROR(IRR((AI427,AJ444:$CB444)),0)","v":7.8431454680931934E-2},{"$f":"+IFERROR(IRR((AJ427,AK444:$CB444)),0)","v":7.6846455330853214E-2},{"$f":"+IFERROR(IRR((AK427,AL444:$CB444)),0)","v":7.5208918203210517E-2},{"$f":"+IFERROR(IRR((AL427,AM444:$CB444)),0)","v":7.3589534549213687E-2},{"$f":"+IFERROR(IRR((AM427,AN444:$CB444)),0)","v":7.2075322384879126E-2},{"$f":"+IFERROR(IRR((AN427,AO444:$CB444)),0)","v":7.0790681702545433E-2},{"$f":"+IFERROR(IRR((AO427,AP444:$CB444)),0)","v":6.9870957594622141E-2},{"$f":"+IFERROR(IRR((AP427,AQ444:$CB444)),0)","v":6.9500000000008777E-2},{"$f":"+IFERROR(IRR((AQ427,AR444:$CB444)),0)","v":6.9500000000003226E-2},{"$f":"+IFERROR(IRR((AR427,AS444:$CB444)),0)","v":6.9500000000001005E-2},{"$f":"+IFERROR(IRR((AS427,AT444:$CB444)),0)","v":6.9500000000000561E-2},{"$f":"+IFERROR(IRR((AT427,AU444:$CB444)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((AU427,AV444:$CB444)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((AV427,AW444:$CB444)),0)","v":6.9500000010867868E-2},{"$f":"+IFERROR(IRR((AW427,AX444:$CB444)),0)","v":6.9500000004525164E-2},{"$f":"+IFERROR(IRR((AX427,AY444:$CB444)),0)","v":6.9500000001843754E-2},{"$f":"+IFERROR(IRR((AY427,AZ444:$CB444)),0)","v":6.9500000000754625E-2},{"$f":"+IFERROR(IRR((AZ427,BA444:$CB444)),0)","v":6.9500000000325191E-2},{"$f":"+IFERROR(IRR((BA427,BB444:$CB444)),0)","v":6.9500000000128903E-2},{"$f":"+IFERROR(IRR((BB427,BC444:$CB444)),0)","v":6.9500000000047413E-2},{"$f":"+IFERROR(IRR((BC427,BD444:$CB444)),0)","v":6.950000000001566E-2},{"$f":"+IFERROR(IRR((BD427,BE444:$CB444)),0)","v":6.950000000000478E-2},{"$f":"+IFERROR(IRR((BE427,BF444:$CB444)),0)","v":6.950000000000145E-2},{"$f":"+IFERROR(IRR((BF427,BG444:$CB444)),0)","v":6.9500000000000339E-2},{"$f":"+IFERROR(IRR((BG427,BH444:$CB444)),0)","v":6.9499999999999895E-2},{"$f":"+IFERROR(IRR((BH427,BI444:$CB444)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((BI427,BJ444:$CB444)),0)","v":6.949999999551304E-2},{"$f":"+IFERROR(IRR((BJ427,BK444:$CB444)),0)","v":6.9499999999351081E-2},{"$f":"+IFERROR(IRR((BK427,BL444:$CB444)),0)","v":6.9499999999951934E-2},{"$f":"+IFERROR(IRR((BL427,BM444:$CB444)),0)","v":6.9499999999999229E-2},{"$f":"+IFERROR(IRR((BM427,BN444:$CB444)),0)","v":6.9500000000000339E-2},{"$f":"+IFERROR(IRR((BN427,BO444:$CB444)),0)","v":6.9500000000021211E-2},{"$f":"+IFERROR(IRR((BO427,BP444:$CB444)),0)","v":6.9499999999995898E-2},{"$f":"+IFERROR(IRR((BP427,BQ444:$CB444)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((BQ427,BR444:$CB444)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((BR427,BS444:$CB444)),0)","v":0},{"$f":"+IFERROR(IRR((BS427,BT444:$CB444)),0)","v":0},{"$f":"+IFERROR(IRR((BT427,BU444:$CB444)),0)","v":0},{"$f":"+IFERROR(IRR((BU427,BV444:$CB444)),0)","v":0},{"$f":"+IFERROR(IRR((BV427,BW444:$CB444)),0)","v":0},{"$f":"+IFERROR(IRR((BW427,BX444:$CB444)),0)","v":0},{"$f":"+IFERROR(IRR((BX427,BY444:$CB444)),0)","v":0}]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J428,K445:$CB445)),0)","v":0.16199999999997683},{"$f":"+IFERROR(IRR((K428,L445:$CB445)),0)","v":0.16199999999999548},{"$f":"+IFERROR(IRR((L428,M445:$CB445)),0)","v":0.14199999999948321},{"$f":"+IFERROR(IRR((M428,N445:$CB445)),0)","v":0.14199999999975699},{"$f":"+IFERROR(IRR((N428,O445:$CB445)),0)","v":0.14199999999988355},{"$f":"+IFERROR(IRR((O428,P445:$CB445)),0)","v":0.14199999999994706},{"$f":"+IFERROR(IRR((P428,Q445:$CB445)),0)","v":0.1419999999999777},{"$f":"+IFERROR(IRR((Q428,R445:$CB445)),0)","v":0.14199999999999102},{"$f":"+IFERROR(IRR((R428,S445:$CB445)),0)","v":0.14199999999999657},{"$f":"+IFERROR(IRR((S428,T445:$CB445)),0)","v":0.14199999999999879},{"$f":"+IFERROR(IRR((T428,U445:$CB445)),0)","v":0.14199999999999946},{"$f":"+IFERROR(IRR((U428,V445:$CB445)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((V428,W445:$CB445)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((W428,X445:$CB445)),0)","v":0.14199999998488466},{"$f":"+IFERROR(IRR((X428,Y445:$CB445)),0)","v":0.1419999999945003},{"$f":"+IFERROR(IRR((Y428,Z445:$CB445)),0)","v":0.14199999999829971},{"$f":"+IFERROR(IRR((Z428,AA445:$CB445)),0)","v":0.14199999999954072},{"$f":"+IFERROR(IRR((AA428,AB445:$CB445)),0)","v":0.14199999999988888},{"$f":"+IFERROR(IRR((AB428,AC445:$CB445)),0)","v":0.14199999999997504},{"$f":"+IFERROR(IRR((AC428,AD445:$CB445)),0)","v":0.14199999999999546},{"$f":"+IFERROR(IRR((AD428,AE445:$CB445)),0)","v":0.14199999999999902},{"$f":"+IFERROR(IRR((AE428,AF445:$CB445)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((AF428,AG445:$CB445)),0)","v":0.1419999999999999},{"$f":"+IFERROR(IRR((AG428,AH445:$CB445)),0)","v":0.14199999999726409},{"$f":"+IFERROR(IRR((AH428,AI445:$CB445)),0)","v":0.1419999999998296},{"$f":"+IFERROR(IRR((AI428,AJ445:$CB445)),0)","v":0.14199999999999857},{"$f":"+IFERROR(IRR((AJ428,AK445:$CB445)),0)","v":0.14200000000000013},{"$f":"+IFERROR(IRR((AK428,AL445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AL428,AM445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AM428,AN445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AN428,AO445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AO428,AP445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AP428,AQ445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AQ428,AR445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AR428,AS445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AS428,AT445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AT428,AU445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AU428,AV445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AV428,AW445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AW428,AX445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AX428,AY445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AY428,AZ445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((AZ428,BA445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BA428,BB445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BB428,BC445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BC428,BD445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BD428,BE445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BE428,BF445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BF428,BG445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BG428,BH445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BH428,BI445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BI428,BJ445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BJ428,BK445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BK428,BL445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BL428,BM445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BM428,BN445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BN428,BO445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BO428,BP445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BP428,BQ445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BQ428,BR445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BR428,BS445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BS428,BT445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BT428,BU445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BU428,BV445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BV428,BW445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BW428,BX445:$CB445)),0)","v":0},{"$f":"+IFERROR(IRR((BX428,BY445:$CB445)),0)","v":0}]
[null,null,"USA",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J429,K446:$CB446)),0)","v":6.9499999999999673E-2},{"$f":"+IFERROR(IRR((K429,L446:$CB446)),0)","v":6.9499999999999895E-2},{"$f":"+IFERROR(IRR((L429,M446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((M429,N446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((N429,O446:$CB446)),0)","v":6.9500000021537778E-2},{"$f":"+IFERROR(IRR((O429,P446:$CB446)),0)","v":6.950000001440948E-2},{"$f":"+IFERROR(IRR((P429,Q446:$CB446)),0)","v":6.9500000009822704E-2},{"$f":"+IFERROR(IRR((Q429,R446:$CB446)),0)","v":6.9500000006913476E-2},{"$f":"+IFERROR(IRR((R429,S446:$CB446)),0)","v":6.9500000004947271E-2},{"$f":"+IFERROR(IRR((S429,T446:$CB446)),0)","v":6.950000000355927E-2},{"$f":"+IFERROR(IRR((T429,U446:$CB446)),0)","v":6.9500000002536533E-2},{"$f":"+IFERROR(IRR((U429,V446:$CB446)),0)","v":6.9500000001776474E-2},{"$f":"+IFERROR(IRR((V429,W446:$CB446)),0)","v":6.9500000001261997E-2},{"$f":"+IFERROR(IRR((W429,X446:$CB446)),0)","v":6.950000000088985E-2},{"$f":"+IFERROR(IRR((X429,Y446:$CB446)),0)","v":6.9500000000619622E-2},{"$f":"+IFERROR(IRR((Y429,Z446:$CB446)),0)","v":6.9500000000423112E-2},{"$f":"+IFERROR(IRR((Z429,AA446:$CB446)),0)","v":6.9500000000281892E-2},{"$f":"+IFERROR(IRR((AA429,AB446:$CB446)),0)","v":6.9500000000189077E-2},{"$f":"+IFERROR(IRR((AB429,AC446:$CB446)),0)","v":6.9500000000124018E-2},{"$f":"+IFERROR(IRR((AC429,AD446:$CB446)),0)","v":6.9500000000079165E-2},{"$f":"+IFERROR(IRR((AD429,AE446:$CB446)),0)","v":6.9500000000048745E-2},{"$f":"+IFERROR(IRR((AE429,AF446:$CB446)),0)","v":6.9500000000028983E-2},{"$f":"+IFERROR(IRR((AF429,AG446:$CB446)),0)","v":6.9500000000016771E-2},{"$f":"+IFERROR(IRR((AG429,AH446:$CB446)),0)","v":6.9500000000009443E-2},{"$f":"+IFERROR(IRR((AH429,AI446:$CB446)),0)","v":6.9500000000005224E-2},{"$f":"+IFERROR(IRR((AI429,AJ446:$CB446)),0)","v":6.950000000000256E-2},{"$f":"+IFERROR(IRR((AJ429,AK446:$CB446)),0)","v":6.9500000000001227E-2},{"$f":"+IFERROR(IRR((AK429,AL446:$CB446)),0)","v":6.9500000000000561E-2},{"$f":"+IFERROR(IRR((AL429,AM446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((AM429,AN446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((AN429,AO446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((AO429,AP446:$CB446)),0)","v":6.9500000013290819E-2},{"$f":"+IFERROR(IRR((AP429,AQ446:$CB446)),0)","v":6.9500000005982887E-2},{"$f":"+IFERROR(IRR((AQ429,AR446:$CB446)),0)","v":6.9500000002469697E-2},{"$f":"+IFERROR(IRR((AR429,AS446:$CB446)),0)","v":6.9500000000922268E-2},{"$f":"+IFERROR(IRR((AS429,AT446:$CB446)),0)","v":6.9500000000306317E-2},{"$f":"+IFERROR(IRR((AT429,AU446:$CB446)),0)","v":6.9500000000088047E-2},{"$f":"+IFERROR(IRR((AU429,AV446:$CB446)),0)","v":6.9500000000021434E-2},{"$f":"+IFERROR(IRR((AV429,AW446:$CB446)),0)","v":6.9500000000004336E-2},{"$f":"+IFERROR(IRR((AW429,AX446:$CB446)),0)","v":6.9500000000000783E-2},{"$f":"+IFERROR(IRR((AX429,AY446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((AY429,AZ446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((AZ429,BA446:$CB446)),0)","v":6.9499999998648532E-2},{"$f":"+IFERROR(IRR((BA429,BB446:$CB446)),0)","v":6.9499999999953932E-2},{"$f":"+IFERROR(IRR((BB429,BC446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((BC429,BD446:$CB446)),0)","v":6.9500000000000117E-2},{"$f":"+IFERROR(IRR((BD429,BE446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BE429,BF446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BF429,BG446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BG429,BH446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BH429,BI446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BI429,BJ446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BJ429,BK446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BK429,BL446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BL429,BM446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BM429,BN446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BN429,BO446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BO429,BP446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BP429,BQ446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BQ429,BR446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BR429,BS446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BS429,BT446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BT429,BU446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BU429,BV446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BV429,BW446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BW429,BX446:$CB446)),0)","v":0},{"$f":"+IFERROR(IRR((BX429,BY446:$CB446)),0)","v":0}]
[null,null,"Water",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J430,K447:$CB447)),0)","v":0.13625284735164089},{"$f":"+IFERROR(IRR((K430,L447:$CB447)),0)","v":0.13723027771538332},{"$f":"+IFERROR(IRR((L430,M447:$CB447)),0)","v":0.13795345516841806},{"$f":"+IFERROR(IRR((M430,N447:$CB447)),0)","v":0.13904166960506714},{"$f":"+IFERROR(IRR((N430,O447:$CB447)),0)","v":0.14026369665111282},{"$f":"+IFERROR(IRR((O430,P447:$CB447)),0)","v":0.14162952703054121},{"$f":"+IFERROR(IRR((P430,Q447:$CB447)),0)","v":0.14317297737858259},{"$f":"+IFERROR(IRR((Q430,R447:$CB447)),0)","v":0.1449113134453599},{"$f":"+IFERROR(IRR((R430,S447:$CB447)),0)","v":0.14692089103009232},{"$f":"+IFERROR(IRR((S430,T447:$CB447)),0)","v":0.1493629028911887},{"$f":"+IFERROR(IRR((T430,U447:$CB447)),0)","v":0.1524076767725302},{"$f":"+IFERROR(IRR((U430,V447:$CB447)),0)","v":0.15645721516578792},{"$f":"+IFERROR(IRR((V430,W447:$CB447)),0)","v":0.1620273204665279},{"$f":"+IFERROR(IRR((W430,X447:$CB447)),0)","v":0.16985989807992641},{"$f":"+IFERROR(IRR((X430,Y447:$CB447)),0)","v":0.17199999999948212},{"$f":"+IFERROR(IRR((Y430,Z447:$CB447)),0)","v":0.171999999996717},{"$f":"+IFERROR(IRR((Z430,AA447:$CB447)),0)","v":0.17199999999877424},{"$f":"+IFERROR(IRR((AA430,AB447:$CB447)),0)","v":0.1719999999995816},{"$f":"+IFERROR(IRR((AB430,AC447:$CB447)),0)","v":0.17199999999987292},{"$f":"+IFERROR(IRR((AC430,AD447:$CB447)),0)","v":0.17199999999996662},{"$f":"+IFERROR(IRR((AD430,AE447:$CB447)),0)","v":0.1719999999999926},{"$f":"+IFERROR(IRR((AE430,AF447:$CB447)),0)","v":0.17199999999999882},{"$f":"+IFERROR(IRR((AF430,AG447:$CB447)),0)","v":0.17199999999999971},{"$f":"+IFERROR(IRR((AG430,AH447:$CB447)),0)","v":0.17199999999999993},{"$f":"+IFERROR(IRR((AH430,AI447:$CB447)),0)","v":0.17199999999999971},{"$f":"+IFERROR(IRR((AI430,AJ447:$CB447)),0)","v":0.17199999999529925},{"$f":"+IFERROR(IRR((AJ430,AK447:$CB447)),0)","v":0.1719999999987869},{"$f":"+IFERROR(IRR((AK430,AL447:$CB447)),0)","v":0.17199999999974813},{"$f":"+IFERROR(IRR((AL430,AM447:$CB447)),0)","v":0.17199999999996041},{"$f":"+IFERROR(IRR((AM430,AN447:$CB447)),0)","v":0.17199999999999549},{"$f":"+IFERROR(IRR((AN430,AO447:$CB447)),0)","v":0.17199999999999949},{"$f":"+IFERROR(IRR((AO430,AP447:$CB447)),0)","v":0.17199999999999993},{"$f":"+IFERROR(IRR((AP430,AQ447:$CB447)),0)","v":0.17199999999392657},{"$f":"+IFERROR(IRR((AQ430,AR447:$CB447)),0)","v":0.17199999999912041},{"$f":"+IFERROR(IRR((AR430,AS447:$CB447)),0)","v":0.17199999999999971},{"$f":"+IFERROR(IRR((AS430,AT447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((AT430,AU447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((AU430,AV447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((AV430,AW447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((AW430,AX447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((AX430,AY447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((AY430,AZ447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((AZ430,BA447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BA430,BB447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BB430,BC447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BC430,BD447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BD430,BE447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BE430,BF447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BF430,BG447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BG430,BH447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BH430,BI447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BI430,BJ447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BJ430,BK447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BK430,BL447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BL430,BM447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BM430,BN447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BN430,BO447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BO430,BP447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BP430,BQ447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BQ430,BR447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BR430,BS447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BS430,BT447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BT430,BU447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BU430,BV447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BV430,BW447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BW430,BX447:$CB447)),0)","v":0},{"$f":"+IFERROR(IRR((BX430,BY447:$CB447)),0)","v":0}]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J431,K448:$CB448)),0)","v":0.13699999963471954},{"$f":"+IFERROR(IRR((K431,L448:$CB448)),0)","v":0.13420542474940111},{"$f":"+IFERROR(IRR((L431,M448:$CB448)),0)","v":0.13351379340110547},{"$f":"+IFERROR(IRR((M431,N448:$CB448)),0)","v":0.13000470131009179},{"$f":"+IFERROR(IRR((N431,O448:$CB448)),0)","v":0.12864860010036705},{"$f":"+IFERROR(IRR((O431,P448:$CB448)),0)","v":0.12739882327411056},{"$f":"+IFERROR(IRR((P431,Q448:$CB448)),0)","v":0.12636232448909857},{"$f":"+IFERROR(IRR((Q431,R448:$CB448)),0)","v":0.12353723644086445},{"$f":"+IFERROR(IRR((R431,S448:$CB448)),0)","v":0.12257349761896075},{"$f":"+IFERROR(IRR((S431,T448:$CB448)),0)","v":0.12018659077765426},{"$f":"+IFERROR(IRR((T431,U448:$CB448)),0)","v":0.11879646746878847},{"$f":"+IFERROR(IRR((U431,V448:$CB448)),0)","v":0.11768222549099372},{"$f":"+IFERROR(IRR((V431,W448:$CB448)),0)","v":0.11657144165716149},{"$f":"+IFERROR(IRR((W431,X448:$CB448)),0)","v":0.11519435449172599},{"$f":"+IFERROR(IRR((X431,Y448:$CB448)),0)","v":0.11441215530629956},{"$f":"+IFERROR(IRR((Y431,Z448:$CB448)),0)","v":0.11373258539856224},{"$f":"+IFERROR(IRR((Z431,AA448:$CB448)),0)","v":0.11297172517733411},{"$f":"+IFERROR(IRR((AA431,AB448:$CB448)),0)","v":0.11245888586119124},{"$f":"+IFERROR(IRR((AB431,AC448:$CB448)),0)","v":0.11192359655501183},{"$f":"+IFERROR(IRR((AC431,AD448:$CB448)),0)","v":0.11148603048462391},{"$f":"+IFERROR(IRR((AD431,AE448:$CB448)),0)","v":0.11111969827597612},{"$f":"+IFERROR(IRR((AE431,AF448:$CB448)),0)","v":0.11079322913932765},{"$f":"+IFERROR(IRR((AF431,AG448:$CB448)),0)","v":0.11053918279897545},{"$f":"+IFERROR(IRR((AG431,AH448:$CB448)),0)","v":0.11033181206000942},{"$f":"+IFERROR(IRR((AH431,AI448:$CB448)),0)","v":0.11018012486850504},{"$f":"+IFERROR(IRR((AI431,AJ448:$CB448)),0)","v":0.11008250742132741},{"$f":"+IFERROR(IRR((AJ431,AK448:$CB448)),0)","v":0.11001510997758412},{"$f":"+IFERROR(IRR((AK431,AL448:$CB448)),0)","v":0.10996423998549809},{"$f":"+IFERROR(IRR((AL431,AM448:$CB448)),0)","v":0.10991606926055031},{"$f":"+IFERROR(IRR((AM431,AN448:$CB448)),0)","v":0.10984586734025958},{"$f":"+IFERROR(IRR((AN431,AO448:$CB448)),0)","v":0.10977611457277092},{"$f":"+IFERROR(IRR((AO431,AP448:$CB448)),0)","v":0.10970145805649167},{"$f":"+IFERROR(IRR((AP431,AQ448:$CB448)),0)","v":0.10960721313553323},{"$f":"+IFERROR(IRR((AQ431,AR448:$CB448)),0)","v":0.10948846242508825},{"$f":"+IFERROR(IRR((AR431,AS448:$CB448)),0)","v":0.10936013541178369},{"$f":"+IFERROR(IRR((AS431,AT448:$CB448)),0)","v":0.10921557433936702},{"$f":"+IFERROR(IRR((AT431,AU448:$CB448)),0)","v":0.10905053158726719},{"$f":"+IFERROR(IRR((AU431,AV448:$CB448)),0)","v":0.10886615951258771},{"$f":"+IFERROR(IRR((AV431,AW448:$CB448)),0)","v":0.10865629081280792},{"$f":"+IFERROR(IRR((AW431,AX448:$CB448)),0)","v":0.10841874179676192},{"$f":"+IFERROR(IRR((AX431,AY448:$CB448)),0)","v":0.1081488428630355},{"$f":"+IFERROR(IRR((AY431,AZ448:$CB448)),0)","v":0.1078410693440357},{"$f":"+IFERROR(IRR((AZ431,BA448:$CB448)),0)","v":0.10748956604596027},{"$f":"+IFERROR(IRR((BA431,BB448:$CB448)),0)","v":0.10708643273390872},{"$f":"+IFERROR(IRR((BB431,BC448:$CB448)),0)","v":0.10662246252935148},{"$f":"+IFERROR(IRR((BC431,BD448:$CB448)),0)","v":0.10608618591506125},{"$f":"+IFERROR(IRR((BD431,BE448:$CB448)),0)","v":0.1054632596106857},{"$f":"+IFERROR(IRR((BE431,BF448:$CB448)),0)","v":0.10473553571796179},{"$f":"+IFERROR(IRR((BF431,BG448:$CB448)),0)","v":0.10387971737727075},{"$f":"+IFERROR(IRR((BG431,BH448:$CB448)),0)","v":0.10286539935718664},{"$f":"+IFERROR(IRR((BH431,BI448:$CB448)),0)","v":0.10165213788291605},{"$f":"+IFERROR(IRR((BI431,BJ448:$CB448)),0)","v":0.10018493776752413},{"$f":"+IFERROR(IRR((BJ431,BK448:$CB448)),0)","v":9.8387060456011532E-2},{"$f":"+IFERROR(IRR((BK431,BL448:$CB448)),0)","v":9.6148093313177974E-2},{"$f":"+IFERROR(IRR((BL431,BM448:$CB448)),0)","v":9.3303187700704893E-2},{"$f":"+IFERROR(IRR((BM431,BN448:$CB448)),0)","v":8.9594766147765181E-2},{"$f":"+IFERROR(IRR((BN431,BO448:$CB448)),0)","v":8.459660166168681E-2},{"$f":"+IFERROR(IRR((BO431,BP448:$CB448)),0)","v":7.7548690846301671E-2},{"$f":"+IFERROR(IRR((BP431,BQ448:$CB448)),0)","v":6.6950889642797273E-2},{"$f":"+IFERROR(IRR((BQ431,BR448:$CB448)),0)","v":4.937203125431866E-2},{"$f":"+IFERROR(IRR((BR431,BS448:$CB448)),0)","v":1.4871658551996791E-2},{"$f":"+IFERROR(IRR((BS431,BT448:$CB448)),0)","v":-8.2260947547342145E-2},{"$f":"+IFERROR(IRR((BT431,BU448:$CB448)),0)","v":0},{"$f":"+IFERROR(IRR((BU431,BV448:$CB448)),0)","v":0},{"$f":"+IFERROR(IRR((BV431,BW448:$CB448)),0)","v":0},{"$f":"+IFERROR(IRR((BW431,BX448:$CB448)),0)","v":0},{"$f":"+IFERROR(IRR((BX431,BY448:$CB448)),0)","v":0}]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+IFERROR(IRR((J432,K449:$CB449)),0)","v":0.12423430551225945},{"$f":"+IFERROR(IRR((K432,L449:$CB449)),0)","v":0.12309162199862889},{"$f":"+IFERROR(IRR((L432,M449:$CB449)),0)","v":0.12233399712871496},{"$f":"+IFERROR(IRR((M432,N449:$CB449)),0)","v":0.12097925283613709},{"$f":"+IFERROR(IRR((N432,O449:$CB449)),0)","v":0.12049534391665073},{"$f":"+IFERROR(IRR((O432,P449:$CB449)),0)","v":0.120130033858177},{"$f":"+IFERROR(IRR((P432,Q449:$CB449)),0)","v":0.11978518484769363},{"$f":"+IFERROR(IRR((Q432,R449:$CB449)),0)","v":0.11734234355781692},{"$f":"+IFERROR(IRR((R432,S449:$CB449)),0)","v":0.11690916427137443},{"$f":"+IFERROR(IRR((S432,T449:$CB449)),0)","v":0.11488001377538071},{"$f":"+IFERROR(IRR((T432,U449:$CB449)),0)","v":0.11404837156120728},{"$f":"+IFERROR(IRR((U432,V449:$CB449)),0)","v":0.11335752213291017},{"$f":"+IFERROR(IRR((V432,W449:$CB449)),0)","v":0.11261052829066598},{"$f":"+IFERROR(IRR((W432,X449:$CB449)),0)","v":0.11162659585849233},{"$f":"+IFERROR(IRR((X432,Y449:$CB449)),0)","v":0.11104697063679447},{"$f":"+IFERROR(IRR((Y432,Z449:$CB449)),0)","v":0.11052269270306891},{"$f":"+IFERROR(IRR((Z432,AA449:$CB449)),0)","v":0.10993636772325899},{"$f":"+IFERROR(IRR((AA432,AB449:$CB449)),0)","v":0.10952640666286961},{"$f":"+IFERROR(IRR((AB432,AC449:$CB449)),0)","v":0.10907741085154443},{"$f":"+IFERROR(IRR((AC432,AD449:$CB449)),0)","v":0.10868799204839252},{"$f":"+IFERROR(IRR((AD432,AE449:$CB449)),0)","v":0.1083448120370849},{"$f":"+IFERROR(IRR((AE432,AF449:$CB449)),0)","v":0.1080329182324149},{"$f":"+IFERROR(IRR((AF432,AG449:$CB449)),0)","v":0.10777740191666885},{"$f":"+IFERROR(IRR((AG432,AH449:$CB449)),0)","v":0.10756265304368284},{"$f":"+IFERROR(IRR((AH432,AI449:$CB449)),0)","v":0.10739662528726468},{"$f":"+IFERROR(IRR((AI432,AJ449:$CB449)),0)","v":0.10729183275686038},{"$f":"+IFERROR(IRR((AJ432,AK449:$CB449)),0)","v":0.10724016554294336},{"$f":"+IFERROR(IRR((AK432,AL449:$CB449)),0)","v":0.10724194288439359},{"$f":"+IFERROR(IRR((AL432,AM449:$CB449)),0)","v":0.10729546491133535},{"$f":"+IFERROR(IRR((AM432,AN449:$CB449)),0)","v":0.10735206929387453},{"$f":"+IFERROR(IRR((AN432,AO449:$CB449)),0)","v":0.10741250355839926},{"$f":"+IFERROR(IRR((AO432,AP449:$CB449)),0)","v":0.1074709339641815},{"$f":"+IFERROR(IRR((AP432,AQ449:$CB449)),0)","v":0.10751638356753768},{"$f":"+IFERROR(IRR((AQ432,AR449:$CB449)),0)","v":0.10754143526421212},{"$f":"+IFERROR(IRR((AR432,AS449:$CB449)),0)","v":0.10755357335934868},{"$f":"+IFERROR(IRR((AS432,AT449:$CB449)),0)","v":0.10749500538522505},{"$f":"+IFERROR(IRR((AT432,AU449:$CB449)),0)","v":0.10748963970417225},{"$f":"+IFERROR(IRR((AU432,AV449:$CB449)),0)","v":0.10739374812054447},{"$f":"+IFERROR(IRR((AV432,AW449:$CB449)),0)","v":0.10724616107417551},{"$f":"+IFERROR(IRR((AW432,AX449:$CB449)),0)","v":0.10703467070777029},{"$f":"+IFERROR(IRR((AX432,AY449:$CB449)),0)","v":0.10680759280431373},{"$f":"+IFERROR(IRR((AY432,AZ449:$CB449)),0)","v":0.10656257033475502},{"$f":"+IFERROR(IRR((AZ432,BA449:$CB449)),0)","v":0.10629134210912738},{"$f":"+IFERROR(IRR((BA432,BB449:$CB449)),0)","v":0.10597286539621886},{"$f":"+IFERROR(IRR((BB432,BC449:$CB449)),0)","v":0.10559952124726513},{"$f":"+IFERROR(IRR((BC432,BD449:$CB449)),0)","v":0.10515794452777882},{"$f":"+IFERROR(IRR((BD432,BE449:$CB449)),0)","v":0.10463184312408358},{"$f":"+IFERROR(IRR((BE432,BF449:$CB449)),0)","v":0.10400207470017619},{"$f":"+IFERROR(IRR((BF432,BG449:$CB449)),0)","v":0.10324689623544048},{"$f":"+IFERROR(IRR((BG432,BH449:$CB449)),0)","v":0.10233440682328365},{"$f":"+IFERROR(IRR((BH432,BI449:$CB449)),0)","v":0.10122250089552298},{"$f":"+IFERROR(IRR((BI432,BJ449:$CB449)),0)","v":9.9853828589434812E-2},{"$f":"+IFERROR(IRR((BJ432,BK449:$CB449)),0)","v":9.8148949582747447E-2},{"$f":"+IFERROR(IRR((BK432,BL449:$CB449)),0)","v":9.5995424811061936E-2},{"$f":"+IFERROR(IRR((BL432,BM449:$CB449)),0)","v":9.3222228106152771E-2},{"$f":"+IFERROR(IRR((BM432,BN449:$CB449)),0)","v":8.9565454912110098E-2},{"$f":"+IFERROR(IRR((BN432,BO449:$CB449)),0)","v":8.4593899215058554E-2},{"$f":"+IFERROR(IRR((BO432,BP449:$CB449)),0)","v":7.7548652489751513E-2},{"$f":"+IFERROR(IRR((BP432,BQ449:$CB449)),0)","v":6.6950897391710562E-2},{"$f":"+IFERROR(IRR((BQ432,BR449:$CB449)),0)","v":4.9372031254297122E-2},{"$f":"+IFERROR(IRR((BR432,BS449:$CB449)),0)","v":1.4871658551996791E-2},{"$f":"+IFERROR(IRR((BS432,BT449:$CB449)),0)","v":-8.2260947547342145E-2},{"$f":"+IFERROR(IRR((BT432,BU449:$CB449)),0)","v":0},{"$f":"+IFERROR(IRR((BU432,BV449:$CB449)),0)","v":0},{"$f":"+IFERROR(IRR((BV432,BW449:$CB449)),0)","v":0},{"$f":"+IFERROR(IRR((BW432,BX449:$CB449)),0)","v":0},{"$f":"+IFERROR(IRR((BX432,BY449:$CB449)),0)","v":0}]
[]
[]
[null,null,"Weighted average Ke (Sensitized)",null,null,null,null,null,null,2024,{"$f":"+J469+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV469+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D31","v":8.1949999999999995E-2},{"$f":"+J470","v":8.1949999999999995E-2},8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,{"$f":"+AP470","v":8.1949999999999995E-2},8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2,8.1949999999999995E-2]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D33","v":0.11855499999999999},{"$f":"+J471","v":0.11855499999999999},0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,{"$f":"+AP471","v":0.11855499999999999},0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999,0.11855499999999999]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D32","v":0.13805000000000001},{"$f":"+J472","v":0.13805000000000001},0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,{"$f":"+AP472","v":0.13805000000000001},0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001,0.13805000000000001]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D34","v":7.1955000000000005E-2},{"$f":"+J473","v":7.1955000000000005E-2},7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,{"$f":"+AP473","v":7.1955000000000005E-2},7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D35","v":0.10995000000000001},{"$f":"+J474","v":0.10995000000000001},0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,{"$f":"+AP474","v":0.10995000000000001},0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D38","v":0.14099999999999999},{"$f":"+J475","v":0.14099999999999999},0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,{"$f":"+AP475","v":0.14099999999999999},0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D36","v":0.12195},{"$f":"+J476","v":0.12195},0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,{"$f":"+AP476","v":0.12195},0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195,0.12195]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D39","v":0.11207},{"$f":"+J477","v":0.11207},0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,{"$f":"+AP477","v":0.11207},0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207,0.11207]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D37","v":0.16195000000000001},{"$f":"+J478","v":0.16195000000000001},0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,{"$f":"+AP478","v":0.16195000000000001},0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001,0.16195000000000001]
[null,null,"USA",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D40","v":6.9489999999999996E-2},{"$f":"+J479","v":6.9489999999999996E-2},6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,{"$f":"+AP479","v":6.9489999999999996E-2},6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2,6.9489999999999996E-2]
[null,null,"Water",null,null,null,null,null,null,{"$f":"+Valuation_Sensitivities!D41","v":0.13500000000000001},{"$f":"+J480","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,{"$f":"+AP480","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"+J465+Valuation_Sensitivities!$D$43","v":0.13699999963471954},{"$f":"+K465+Valuation_Sensitivities!$D$43","v":0.13420542474940111},{"$f":"+L465+Valuation_Sensitivities!$D$43","v":0.13351379340110547},{"$f":"+M465+Valuation_Sensitivities!$D$43","v":0.13000470131009179},{"$f":"+N465+Valuation_Sensitivities!$D$43","v":0.12864860010036705},{"$f":"+O465+Valuation_Sensitivities!$D$43","v":0.12739882327411056},{"$f":"+P465+Valuation_Sensitivities!$D$43","v":0.12636232448909857},{"$f":"+Q465+Valuation_Sensitivities!$D$43","v":0.12353723644086445},{"$f":"+R465+Valuation_Sensitivities!$D$43","v":0.12257349761896075},{"$f":"+S465+Valuation_Sensitivities!$D$43","v":0.12018659077765426},{"$f":"+T465+Valuation_Sensitivities!$D$43","v":0.11879646746878847},{"$f":"+U465+Valuation_Sensitivities!$D$43","v":0.11768222549099372},{"$f":"+V465+Valuation_Sensitivities!$D$43","v":0.11657144165716149},{"$f":"+W465+Valuation_Sensitivities!$D$43","v":0.11519435449172599},{"$f":"+X465+Valuation_Sensitivities!$D$43","v":0.11441215530629956},{"$f":"+Y465+Valuation_Sensitivities!$D$43","v":0.11373258539856224},{"$f":"+Z465+Valuation_Sensitivities!$D$43","v":0.11297172517733411},{"$f":"+AA465+Valuation_Sensitivities!$D$43","v":0.11245888586119124},{"$f":"+AB465+Valuation_Sensitivities!$D$43","v":0.11192359655501183},{"$f":"+AC465+Valuation_Sensitivities!$D$43","v":0.11148603048462391},{"$f":"+AD465+Valuation_Sensitivities!$D$43","v":0.11111969827597612},{"$f":"+AE465+Valuation_Sensitivities!$D$43","v":0.11079322913932765},{"$f":"+AF465+Valuation_Sensitivities!$D$43","v":0.11053918279897545},{"$f":"+AG465+Valuation_Sensitivities!$D$43","v":0.11033181206000942},{"$f":"+AH465+Valuation_Sensitivities!$D$43","v":0.11018012486850504},{"$f":"+AI465+Valuation_Sensitivities!$D$43","v":0.11008250742132741},{"$f":"+AJ465+Valuation_Sensitivities!$D$43","v":0.11001510997758412},{"$f":"+AK465+Valuation_Sensitivities!$D$43","v":0.10996423998549809},{"$f":"+AL465+Valuation_Sensitivities!$D$43","v":0.10991606926055031},{"$f":"+AM465+Valuation_Sensitivities!$D$43","v":0.10984586734025958},{"$f":"+AN465+Valuation_Sensitivities!$D$43","v":0.10977611457277092},{"$f":"+AO465+Valuation_Sensitivities!$D$43","v":0.10970145805649167},{"$f":"+AP465+Valuation_Sensitivities!$D$43","v":0.10960721313553323},{"$f":"+AQ465+Valuation_Sensitivities!$D$43","v":0.10948846242508825},{"$f":"+AR465+Valuation_Sensitivities!$D$43","v":0.10936013541178369},{"$f":"+AS465+Valuation_Sensitivities!$D$43","v":0.10921557433936702},{"$f":"+AT465+Valuation_Sensitivities!$D$43","v":0.10905053158726719},{"$f":"+AU465+Valuation_Sensitivities!$D$43","v":0.10886615951258771},{"$f":"+AV465+Valuation_Sensitivities!$D$43","v":0.10865629081280792},{"$f":"+AW465+Valuation_Sensitivities!$D$43","v":0.10841874179676192},{"$f":"+AX465+Valuation_Sensitivities!$D$43","v":0.1081488428630355},{"$f":"+AY465+Valuation_Sensitivities!$D$43","v":0.1078410693440357},{"$f":"+AZ465+Valuation_Sensitivities!$D$43","v":0.10748956604596027},{"$f":"+BA465+Valuation_Sensitivities!$D$43","v":0.10708643273390872},{"$f":"+BB465+Valuation_Sensitivities!$D$43","v":0.10662246252935148},{"$f":"+BC465+Valuation_Sensitivities!$D$43","v":0.10608618591506125},{"$f":"+BD465+Valuation_Sensitivities!$D$43","v":0.1054632596106857},{"$f":"+BE465+Valuation_Sensitivities!$D$43","v":0.10473553571796179},{"$f":"+BF465+Valuation_Sensitivities!$D$43","v":0.10387971737727075},{"$f":"+BG465+Valuation_Sensitivities!$D$43","v":0.10286539935718664},{"$f":"+BH465+Valuation_Sensitivities!$D$43","v":0.10165213788291605},{"$f":"+BI465+Valuation_Sensitivities!$D$43","v":0.10018493776752413},{"$f":"+BJ465+Valuation_Sensitivities!$D$43","v":9.8387060456011532E-2},{"$f":"+BK465+Valuation_Sensitivities!$D$43","v":9.6148093313177974E-2},{"$f":"+BL465+Valuation_Sensitivities!$D$43","v":9.3303187700704893E-2},{"$f":"+BM465+Valuation_Sensitivities!$D$43","v":8.9594766147765181E-2},{"$f":"+BN465+Valuation_Sensitivities!$D$43","v":8.459660166168681E-2},{"$f":"+BO465+Valuation_Sensitivities!$D$43","v":7.7548690846301671E-2},{"$f":"+BP465+Valuation_Sensitivities!$D$43","v":6.6950889642797273E-2},{"$f":"+BQ465+Valuation_Sensitivities!$D$43","v":4.937203125431866E-2},{"$f":"+BR465+Valuation_Sensitivities!$D$43","v":1.4871658551996791E-2},{"$f":"+BS465+Valuation_Sensitivities!$D$43","v":-8.2260947547342145E-2},{"$f":"+BT465+Valuation_Sensitivities!$D$43","v":0},{"$f":"+BU465+Valuation_Sensitivities!$D$43","v":0},{"$f":"+BV465+Valuation_Sensitivities!$D$43","v":0},{"$f":"+BW465+Valuation_Sensitivities!$D$43","v":0},{"$f":"+BX465+Valuation_Sensitivities!$D$43","v":0}]
[null,null,"Total"]
[]
[]
[null,null,"Ke ",null,null,null,null,null,null,2024,{"$f":"+J485+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV485+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"+CHOOSE($H3,J454,J470)","v":8.200000000002583E-2},{"$f":"+CHOOSE($H3,K454,K470)","v":8.2000000000014728E-2},8.2000000000007844E-2,8.200000000000407E-2,8.2000000000002293E-2,8.2000000000001183E-2,8.2000000000000517E-2,8.2000000000000295E-2,8.2000000000000073E-2,8.2000000000000073E-2,8.2000000000000073E-2,8.2000000000000073E-2,8.199999998770946E-2,8.1999999993814132E-2,8.1999999996729356E-2,8.1999999998030315E-2,8.1999999998362716E-2,8.1999999997214745E-2,8.1999999990903794E-2,8.1999999988903394E-2,8.199999999610541E-2,8.199999999894203E-2,8.199999999976515E-2,8.1999999999962103E-2,8.1999999999994078E-2,8.1999999999998296E-2,8.1999999999996964E-2,8.1999999999989859E-2,8.1999999999999407E-2,8.2000000000000073E-2,8.2000000000121531E-2,8.2000000000000073E-2,{"$f":"+CHOOSE($H3,AP454,AP470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"+CHOOSE($H4,J455,J471)","v":0.11856104622927699},0.11843188655398107,0.11338837918941636,0.11199999999999521,0.11199999999999477,0.11199999999999455,0.11199999999999477,0.11199999999999499,0.11199999999999477,0.11199999999999544,0.11199999999999588,0.11199999999999721,0.1119999999999981,0.11199999999999877,0.11199999999999921,0.11199999999999943,0.11199999999999988,0.11199999999999988,0.1120000000000001,0.1120000000000001,0.1120000000000001,0.1120000000000001,0.11200000000000032,0.11199999999015975,0.11199999999376797,0.11199999999607768,0.1119999999976018,0.11199999999858634,0.1119999999991792,0.11199999999952248,0.11199999999971499,0.11199999999983534,{"$f":"+CHOOSE($H4,AP455,AP471)","v":0.11199999999991506},0.11199999999996679,0.11199999999999055,0.1119999999999981,0.1120000000000001,0.1120000000000001,0.1120000000000001,0.11200000000000054,0.11200000000000032,0.1120000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"+CHOOSE($H5,J456,J472)","v":0.13807520721890598},0.13087874718376802,0.13065012369680673,0.13036337892173888,0.12757590558589249,0.12767872568402616,0.12780984774041815,0.12795332239752977,0.12808447926112287,0.12813385160626134,0.12807671420589894,0.12797088021676539,0.12783495769887621,0.127660437590017,0.12740173288404932,0.12707345092369704,0.12674629494970246,0.12648916155305834,0.1262314822719417,0.1260728811136298,0.1255631192246065,0.1250000000031033,0,0,0,0,0,0,0,0,0,0,{"$f":"+CHOOSE($H5,AP456,AP472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"+CHOOSE($H6,J457,J473)","v":7.1955000000000005E-2},7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,{"$f":"+CHOOSE($H6,AP457,AP473)","v":7.1955000000000005E-2},7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2,7.1955000000000005E-2]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"+CHOOSE($H7,J458,J474)","v":0.10995000000000001},0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,{"$f":"+CHOOSE($H7,AP458,AP474)","v":0.10995000000000001},0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001,0.10995000000000001]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"+CHOOSE($H8,J459,J475)","v":0.14099999999999999},0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,{"$f":"+CHOOSE($H8,AP459,AP475)","v":0.14099999999999999},0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999,0.14099999999999999]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"+CHOOSE($H9,J460,J476)","v":0.12199999999974631},0.12199999999983513,0.12199999999989819,0.12199999999994104,0.1219999999999688,0.1219999999999839,0.12199999999999189,0.12199999999999567,0.12199999999999789,0.121999999999999,0.12199999999999944,0.12199999999999966,0.12199999999999989,0.12199999999999989,0.12199999999999989,0.12199999998796218,0.12199999999453404,0.12199999999811606,0.12199999999968103,0.12199999999997124,0.121999999999999,0.12200000000000011,0.12200000000000055,0,0,0,0,0,0,0,0,0,{"$f":"+CHOOSE($H9,AP460,AP476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"+CHOOSE($H10,J461,J477)","v":0.11207010406116691},0.1125083327992169,0.11179136075846063,0.11210373878986091,0.11232225096393966,0.11225255655212241,0.11199693244153708,9.7972247465612172E-2,9.7824410092563152E-2,8.9523092816585548E-2,8.9278717062750701E-2,8.8965501451531148E-2,8.8821542005582454E-2,8.8618738599099522E-2,8.8340443710744232E-2,8.7968382746135054E-2,8.7376860222897257E-2,8.6754690552863334E-2,8.6048541839289561E-2,8.5468442028221236E-2,8.4696241840940267E-2,8.372792025718212E-2,8.2599883256456508E-2,8.1340975175562269E-2,7.9952261742771258E-2,7.8431454680931934E-2,7.6846455330853214E-2,7.5208918203210517E-2,7.3589534549213687E-2,7.2075322384879126E-2,7.0790681702545433E-2,6.9870957594622141E-2,{"$f":"+CHOOSE($H10,AP461,AP477)","v":6.9500000000008777E-2},6.9500000000003226E-2,6.9500000000001005E-2,6.9500000000000561E-2,6.9500000000000117E-2,6.9500000000000117E-2,6.9500000010867868E-2,6.9500000004525164E-2,6.9500000001843754E-2,6.9500000000754625E-2,6.9500000000325191E-2,6.9500000000128903E-2,6.9500000000047413E-2,6.950000000001566E-2,6.950000000000478E-2,6.950000000000145E-2,6.9500000000000339E-2,6.9499999999999895E-2,6.9500000000000117E-2,6.949999999551304E-2,6.9499999999351081E-2,6.9499999999951934E-2,6.9499999999999229E-2,6.9500000000000339E-2,6.9500000000021211E-2,6.9499999999995898E-2,6.9500000000000117E-2,6.9500000000000117E-2,0,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"+CHOOSE($H11,J462,J478)","v":0.16199999999997683},0.16199999999999548,0.14199999999948321,0.14199999999975699,0.14199999999988355,0.14199999999994706,0.1419999999999777,0.14199999999999102,0.14199999999999657,0.14199999999999879,0.14199999999999946,0.1419999999999999,0.1419999999999999,0.14199999998488466,0.1419999999945003,0.14199999999829971,0.14199999999954072,0.14199999999988888,0.14199999999997504,0.14199999999999546,0.14199999999999902,0.1419999999999999,0.1419999999999999,0.14199999999726409,0.1419999999998296,0.14199999999999857,0.14200000000000013,0,0,0,0,0,{"$f":"+CHOOSE($H11,AP462,AP478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",null,null,null,null,null,null,{"$f":"+CHOOSE($H12,J463,J479)","v":6.9499999999999673E-2},6.9499999999999895E-2,6.9500000000000117E-2,6.9500000000000117E-2,6.9500000021537778E-2,6.950000001440948E-2,6.9500000009822704E-2,6.9500000006913476E-2,6.9500000004947271E-2,6.950000000355927E-2,6.9500000002536533E-2,6.9500000001776474E-2,6.9500000001261997E-2,6.950000000088985E-2,6.9500000000619622E-2,6.9500000000423112E-2,6.9500000000281892E-2,6.9500000000189077E-2,6.9500000000124018E-2,6.9500000000079165E-2,6.9500000000048745E-2,6.9500000000028983E-2,6.9500000000016771E-2,6.9500000000009443E-2,6.9500000000005224E-2,6.950000000000256E-2,6.9500000000001227E-2,6.9500000000000561E-2,6.9500000000000117E-2,6.9500000000000117E-2,6.9500000000000117E-2,6.9500000013290819E-2,{"$f":"+CHOOSE($H12,AP463,AP479)","v":6.9500000005982887E-2},6.9500000002469697E-2,6.9500000000922268E-2,6.9500000000306317E-2,6.9500000000088047E-2,6.9500000000021434E-2,6.9500000000004336E-2,6.9500000000000783E-2,6.9500000000000117E-2,6.9500000000000117E-2,6.9499999998648532E-2,6.9499999999953932E-2,6.9500000000000117E-2,6.9500000000000117E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water",null,null,null,null,null,null,{"$f":"+CHOOSE($H13,J464,J480)","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,{"$f":"+CHOOSE($H13,AP464,AP480)","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"+CHOOSE($H14,J465,J481)","v":0.13699999963471954},0.13420542474940111,0.13351379340110547,0.13000470131009179,0.12864860010036705,0.12739882327411056,0.12636232448909857,0.12353723644086445,0.12257349761896075,0.12018659077765426,0.11879646746878847,0.11768222549099372,0.11657144165716149,0.11519435449172599,0.11441215530629956,0.11373258539856224,0.11297172517733411,0.11245888586119124,0.11192359655501183,0.11148603048462391,0.11111969827597612,0.11079322913932765,0.11053918279897545,0.11033181206000942,0.11018012486850504,0.11008250742132741,0.11001510997758412,0.10996423998549809,0.10991606926055031,0.10984586734025958,0.10977611457277092,0.10970145805649167,{"$f":"+CHOOSE($H14,AP465,AP481)","v":0.10960721313553323},0.10948846242508825,0.10936013541178369,0.10921557433936702,0.10905053158726719,0.10886615951258771,0.10865629081280792,0.10841874179676192,0.1081488428630355,0.1078410693440357,0.10748956604596027,0.10708643273390872,0.10662246252935148,0.10608618591506125,0.1054632596106857,0.10473553571796179,0.10387971737727075,0.10286539935718664,0.10165213788291605,0.10018493776752413,9.8387060456011532E-2,9.6148093313177974E-2,9.3303187700704893E-2,8.9594766147765181E-2,8.459660166168681E-2,7.7548690846301671E-2,6.6950889642797273E-2,4.937203125431866E-2,1.4871658551996791E-2,-8.2260947547342145E-2,0,0,0,0,0]
[null,null,"Total"]
[]
[]
[null,null,"Eq Value",null,null,null,null,null,null,2024,{"$f":"+J501+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV501+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"+NPV(J486,K437:$CB437)","v":230.03939007545804},{"$f":"+NPV(K486,L437:$CB437)","v":225.68684230687276},{"$f":"+NPV(L486,M437:$CB437)","v":229.48267112872423},{"$f":"+NPV(M486,N437:$CB437)","v":241.76628982523039},{"$f":"+NPV(N486,O437:$CB437)","v":209.55692875204659},{"$f":"+NPV(O486,P437:$CB437)","v":215.30145327558378},{"$f":"+NPV(P486,Q437:$CB437)","v":220.82446483551766},{"$f":"+NPV(Q486,R437:$CB437)","v":226.01279025526179},{"$f":"+NPV(R486,S437:$CB437)","v":229.97987123730957},{"$f":"+NPV(S486,T437:$CB437)","v":220.75914270316065},{"$f":"+NPV(T486,U437:$CB437)","v":197.01054855322261},{"$f":"+NPV(U486,V437:$CB437)","v":170.57280142348409},{"$f":"+NPV(V486,W437:$CB437)","v":155.91420036008435},{"$f":"+NPV(W486,X437:$CB437)","v":150.10126507149329},{"$f":"+NPV(X486,Y437:$CB437)","v":140.60740008365133},{"$f":"+NPV(Y486,Z437:$CB437)","v":128.37251595131178},{"$f":"+NPV(Z486,AA437:$CB437)","v":113.58721812378469},{"$f":"+NPV(AA486,AB437:$CB437)","v":85.753539921407466},{"$f":"+NPV(AB486,AC437:$CB437)","v":43.271417251689783},{"$f":"+NPV(AC486,AD437:$CB437)","v":21.899668977249885},{"$f":"+NPV(AD486,AE437:$CB437)","v":21.227726157537688},{"$f":"+NPV(AE486,AF437:$CB437)","v":21.751627132710528},{"$f":"+NPV(AF486,AG437:$CB437)","v":21.396618237035806},{"$f":"+NPV(AG486,AH437:$CB437)","v":21.446423697185605},{"$f":"+NPV(AH486,AI437:$CB437)","v":18.888562063505521},{"$f":"+NPV(AI486,AJ437:$CB437)","v":13.310045006019859},{"$f":"+NPV(AJ486,AK437:$CB437)","v":6.1480336342912807},{"$f":"+NPV(AK486,AL437:$CB437)","v":2.0232639620541071},{"$f":"+NPV(AL486,AM437:$CB437)","v":1.618440504659183},{"$f":"+NPV(AM486,AN437:$CB437)","v":1.1615152031169271},{"$f":"+NPV(AN486,AO437:$CB437)","v":0.64814806955969029},{"$f":"+NPV(AO486,AP437:$CB437)","v":7.2813690334419423E-2},{"$f":"+NPV(AP486,AQ437:$CB437)","v":0},{"$f":"+NPV(AQ486,AR437:$CB437)","v":0},{"$f":"+NPV(AR486,AS437:$CB437)","v":0},{"$f":"+NPV(AS486,AT437:$CB437)","v":0},{"$f":"+NPV(AT486,AU437:$CB437)","v":0},{"$f":"+NPV(AU486,AV437:$CB437)","v":0},{"$f":"+NPV(AV486,AW437:$CB437)","v":0},{"$f":"+NPV(AW486,AX437:$CB437)","v":0},{"$f":"+NPV(AX486,AY437:$CB437)","v":0},{"$f":"+NPV(AY486,AZ437:$CB437)","v":0},{"$f":"+NPV(AZ486,BA437:$CB437)","v":0},{"$f":"+NPV(BA486,BB437:$CB437)","v":0},{"$f":"+NPV(BB486,BC437:$CB437)","v":0},{"$f":"+NPV(BC486,BD437:$CB437)","v":0},{"$f":"+NPV(BD486,BE437:$CB437)","v":0},{"$f":"+NPV(BE486,BF437:$CB437)","v":0},{"$f":"+NPV(BF486,BG437:$CB437)","v":0},{"$f":"+NPV(BG486,BH437:$CB437)","v":0},{"$f":"+NPV(BH486,BI437:$CB437)","v":0},{"$f":"+NPV(BI486,BJ437:$CB437)","v":0},{"$f":"+NPV(BJ486,BK437:$CB437)","v":0},{"$f":"+NPV(BK486,BL437:$CB437)","v":0},{"$f":"+NPV(BL486,BM437:$CB437)","v":0},{"$f":"+NPV(BM486,BN437:$CB437)","v":0},{"$f":"+NPV(BN486,BO437:$CB437)","v":0},{"$f":"+NPV(BO486,BP437:$CB437)","v":0},{"$f":"+NPV(BP486,BQ437:$CB437)","v":0},{"$f":"+NPV(BQ486,BR437:$CB437)","v":0},{"$f":"+NPV(BR486,BS437:$CB437)","v":0},{"$f":"+NPV(BS486,BT437:$CB437)","v":0},{"$f":"+NPV(BT486,BU437:$CB437)","v":0},{"$f":"+NPV(BU486,BV437:$CB437)","v":0},{"$f":"+NPV(BV486,BW437:$CB437)","v":0},{"$f":"+NPV(BW486,BX437:$CB437)","v":0},{"$f":"+NPV(BX486,BY437:$CB437)","v":0}]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"+NPV(J487,K438:$CB438)","v":598.16309599169131},{"$f":"+NPV(K487,L438:$CB438)","v":789.88285835098429},{"$f":"+NPV(L487,M438:$CB438)","v":947.965261419993},{"$f":"+NPV(M487,N438:$CB438)","v":957.65840485194963},{"$f":"+NPV(N487,O438:$CB438)","v":874.95215763296233},{"$f":"+NPV(O487,P438:$CB438)","v":846.05470365890494},{"$f":"+NPV(P487,Q438:$CB438)","v":864.1828302568573},{"$f":"+NPV(Q487,R438:$CB438)","v":846.77084203529444},{"$f":"+NPV(R487,S438:$CB438)","v":807.30541201336564},{"$f":"+NPV(S487,T438:$CB438)","v":753.56243061014209},{"$f":"+NPV(T487,U438:$CB438)","v":668.08329792738959},{"$f":"+NPV(U487,V438:$CB438)","v":675.71644470729018},{"$f":"+NPV(V487,W438:$CB438)","v":685.1919335295355},{"$f":"+NPV(W487,X438:$CB438)","v":719.33378579943053},{"$f":"+NPV(X487,Y438:$CB438)","v":744.44586178025975},{"$f":"+NPV(Y487,Z438:$CB438)","v":766.09829347468303},{"$f":"+NPV(Z487,AA438:$CB438)","v":801.06930244139687},{"$f":"+NPV(AA487,AB438:$CB438)","v":823.1924990073162},{"$f":"+NPV(AB487,AC438:$CB438)","v":833.31415811099339},{"$f":"+NPV(AC487,AD438:$CB438)","v":855.31080581383912},{"$f":"+NPV(AD487,AE438:$CB438)","v":904.6392899416511},{"$f":"+NPV(AE487,AF438:$CB438)","v":948.0516815010003},{"$f":"+NPV(AF487,AG438:$CB438)","v":994.5474809295888},{"$f":"+NPV(AG487,AH438:$CB438)","v":1057.333187445219},{"$f":"+NPV(AH487,AI438:$CB438)","v":1087.2682259752978},{"$f":"+NPV(AI487,AJ438:$CB438)","v":1087.2725806979438},{"$f":"+NPV(AJ487,AK438:$CB438)","v":1075.9707595348893},{"$f":"+NPV(AK487,AL438:$CB438)","v":1070.5574867311134},{"$f":"+NPV(AL487,AM438:$CB438)","v":1055.0353477424662},{"$f":"+NPV(AM487,AN438:$CB438)","v":1024.1103406468869},{"$f":"+NPV(AN487,AO438:$CB438)","v":941.96678156698192},{"$f":"+NPV(AO487,AP438:$CB438)","v":834.14247172915532},{"$f":"+NPV(AP487,AQ438:$CB438)","v":710.44754795891618},{"$f":"+NPV(AQ487,AR438:$CB438)","v":626.8810840769471},{"$f":"+NPV(AR487,AS438:$CB438)","v":582.65974181118895},{"$f":"+NPV(AS487,AT438:$CB438)","v":526.07699980025677},{"$f":"+NPV(AT487,AU438:$CB438)","v":467.96327639388369},{"$f":"+NPV(AU487,AV438:$CB438)","v":390.70178723555136},{"$f":"+NPV(AV487,AW438:$CB438)","v":271.79488463728586},{"$f":"+NPV(AW487,AX438:$CB438)","v":129.65955689864512},{"$f":"+NPV(AX487,AY438:$CB438)","v":5.6676665419157971E-5},{"$f":"+NPV(AY487,AZ438:$CB438)","v":6.3024451946103695E-5},{"$f":"+NPV(AZ487,BA438:$CB438)","v":0},{"$f":"+NPV(BA487,BB438:$CB438)","v":0},{"$f":"+NPV(BB487,BC438:$CB438)","v":0},{"$f":"+NPV(BC487,BD438:$CB438)","v":0},{"$f":"+NPV(BD487,BE438:$CB438)","v":0},{"$f":"+NPV(BE487,BF438:$CB438)","v":0},{"$f":"+NPV(BF487,BG438:$CB438)","v":0},{"$f":"+NPV(BG487,BH438:$CB438)","v":0},{"$f":"+NPV(BH487,BI438:$CB438)","v":0},{"$f":"+NPV(BI487,BJ438:$CB438)","v":0},{"$f":"+NPV(BJ487,BK438:$CB438)","v":0},{"$f":"+NPV(BK487,BL438:$CB438)","v":0},{"$f":"+NPV(BL487,BM438:$CB438)","v":0},{"$f":"+NPV(BM487,BN438:$CB438)","v":0},{"$f":"+NPV(BN487,BO438:$CB438)","v":0},{"$f":"+NPV(BO487,BP438:$CB438)","v":0},{"$f":"+NPV(BP487,BQ438:$CB438)","v":0},{"$f":"+NPV(BQ487,BR438:$CB438)","v":0},{"$f":"+NPV(BR487,BS438:$CB438)","v":0},{"$f":"+NPV(BS487,BT438:$CB438)","v":0},{"$f":"+NPV(BT487,BU438:$CB438)","v":0},{"$f":"+NPV(BU487,BV438:$CB438)","v":0},{"$f":"+NPV(BV487,BW438:$CB438)","v":0},{"$f":"+NPV(BW487,BX438:$CB438)","v":0},{"$f":"+NPV(BX487,BY438:$CB438)","v":0}]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"+NPV(J488,K439:$CB439)","v":629.00436165747954},{"$f":"+NPV(K488,L439:$CB439)","v":775.74199091706294},{"$f":"+NPV(L488,M439:$CB439)","v":837.39587141348079},{"$f":"+NPV(M488,N439:$CB439)","v":886.76107655447572},{"$f":"+NPV(N488,O439:$CB439)","v":931.13966270126571},{"$f":"+NPV(O488,P439:$CB439)","v":908.18538893021559},{"$f":"+NPV(P488,Q439:$CB439)","v":887.65044719829166},{"$f":"+NPV(Q488,R439:$CB439)","v":829.32645466766576},{"$f":"+NPV(R488,S439:$CB439)","v":724.31133844653959},{"$f":"+NPV(S488,T439:$CB439)","v":629.84501119717243},{"$f":"+NPV(T488,U439:$CB439)","v":557.90187720318511},{"$f":"+NPV(U488,V439:$CB439)","v":541.48132822804075},{"$f":"+NPV(V488,W439:$CB439)","v":517.9106269134785},{"$f":"+NPV(W488,X439:$CB439)","v":523.16189921263731},{"$f":"+NPV(X488,Y439:$CB439)","v":491.40506016835133},{"$f":"+NPV(Y488,Z439:$CB439)","v":442.90687353057058},{"$f":"+NPV(Z488,AA439:$CB439)","v":379.07284125535915},{"$f":"+NPV(AA488,AB439:$CB439)","v":339.30384389725458},{"$f":"+NPV(AB488,AC439:$CB439)","v":319.52986129452796},{"$f":"+NPV(AC488,AD439:$CB439)","v":260.32933810268776},{"$f":"+NPV(AD488,AE439:$CB439)","v":154.7965985238755},{"$f":"+NPV(AE488,AF439:$CB439)","v":53.18856550659951},{"$f":"+NPV(AF488,AG439:$CB439)","v":0},{"$f":"+NPV(AG488,AH439:$CB439)","v":0},{"$f":"+NPV(AH488,AI439:$CB439)","v":0},{"$f":"+NPV(AI488,AJ439:$CB439)","v":0},{"$f":"+NPV(AJ488,AK439:$CB439)","v":0},{"$f":"+NPV(AK488,AL439:$CB439)","v":0},{"$f":"+NPV(AL488,AM439:$CB439)","v":0},{"$f":"+NPV(AM488,AN439:$CB439)","v":0},{"$f":"+NPV(AN488,AO439:$CB439)","v":0},{"$f":"+NPV(AO488,AP439:$CB439)","v":0},{"$f":"+NPV(AP488,AQ439:$CB439)","v":0},{"$f":"+NPV(AQ488,AR439:$CB439)","v":0},{"$f":"+NPV(AR488,AS439:$CB439)","v":0},{"$f":"+NPV(AS488,AT439:$CB439)","v":0},{"$f":"+NPV(AT488,AU439:$CB439)","v":0},{"$f":"+NPV(AU488,AV439:$CB439)","v":0},{"$f":"+NPV(AV488,AW439:$CB439)","v":0},{"$f":"+NPV(AW488,AX439:$CB439)","v":0},{"$f":"+NPV(AX488,AY439:$CB439)","v":0},{"$f":"+NPV(AY488,AZ439:$CB439)","v":0},{"$f":"+NPV(AZ488,BA439:$CB439)","v":0},{"$f":"+NPV(BA488,BB439:$CB439)","v":0},{"$f":"+NPV(BB488,BC439:$CB439)","v":0},{"$f":"+NPV(BC488,BD439:$CB439)","v":0},{"$f":"+NPV(BD488,BE439:$CB439)","v":0},{"$f":"+NPV(BE488,BF439:$CB439)","v":0},{"$f":"+NPV(BF488,BG439:$CB439)","v":0},{"$f":"+NPV(BG488,BH439:$CB439)","v":0},{"$f":"+NPV(BH488,BI439:$CB439)","v":0},{"$f":"+NPV(BI488,BJ439:$CB439)","v":0},{"$f":"+NPV(BJ488,BK439:$CB439)","v":0},{"$f":"+NPV(BK488,BL439:$CB439)","v":0},{"$f":"+NPV(BL488,BM439:$CB439)","v":0},{"$f":"+NPV(BM488,BN439:$CB439)","v":0},{"$f":"+NPV(BN488,BO439:$CB439)","v":0},{"$f":"+NPV(BO488,BP439:$CB439)","v":0},{"$f":"+NPV(BP488,BQ439:$CB439)","v":0},{"$f":"+NPV(BQ488,BR439:$CB439)","v":0},{"$f":"+NPV(BR488,BS439:$CB439)","v":0},{"$f":"+NPV(BS488,BT439:$CB439)","v":0},{"$f":"+NPV(BT488,BU439:$CB439)","v":0},{"$f":"+NPV(BU488,BV439:$CB439)","v":0},{"$f":"+NPV(BV488,BW439:$CB439)","v":0},{"$f":"+NPV(BW488,BX439:$CB439)","v":0},{"$f":"+NPV(BX488,BY439:$CB439)","v":0}]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"+NPV(J489,K440:$CB440)","v":817.02756419937623},{"$f":"+NPV(K489,L440:$CB440)","v":864.87844795806654},{"$f":"+NPV(L489,M440:$CB440)","v":815.33715092216562},{"$f":"+NPV(M489,N440:$CB440)","v":739.26986656459019},{"$f":"+NPV(N489,O440:$CB440)","v":772.05479484981481},{"$f":"+NPV(O489,P440:$CB440)","v":777.53271227566938},{"$f":"+NPV(P489,Q440:$CB440)","v":781.27965525581556},{"$f":"+NPV(Q489,R440:$CB440)","v":786.38759068471779},{"$f":"+NPV(R489,S440:$CB440)","v":791.56078708694463},{"$f":"+NPV(S489,T440:$CB440)","v":798.00114376657302},{"$f":"+NPV(T489,U440:$CB440)","v":804.28022914991652},{"$f":"+NPV(U489,V440:$CB440)","v":781.41896075864656},{"$f":"+NPV(V489,W440:$CB440)","v":786.15706330210628},{"$f":"+NPV(W489,X440:$CB440)","v":808.73073257240924},{"$f":"+NPV(X489,Y440:$CB440)","v":834.61197099508422},{"$f":"+NPV(Y489,Z440:$CB440)","v":857.48410699034457},{"$f":"+NPV(Z489,AA440:$CB440)","v":881.28552746674097},{"$f":"+NPV(AA489,AB440:$CB440)","v":904.0347590635231},{"$f":"+NPV(AB489,AC440:$CB440)","v":929.56003074466685},{"$f":"+NPV(AC489,AD440:$CB440)","v":953.81075877246099},{"$f":"+NPV(AD489,AE440:$CB440)","v":974.07237218710748},{"$f":"+NPV(AE489,AF440:$CB440)","v":967.98871983145716},{"$f":"+NPV(AF489,AG440:$CB440)","v":976.07894654507038},{"$f":"+NPV(AG489,AH440:$CB440)","v":984.99504859411854},{"$f":"+NPV(AH489,AI440:$CB440)","v":1025.756543313106},{"$f":"+NPV(AI489,AJ440:$CB440)","v":1067.3560381178261},{"$f":"+NPV(AJ489,AK440:$CB440)","v":1111.3706253485934},{"$f":"+NPV(AK489,AL440:$CB440)","v":1158.2127633396176},{"$f":"+NPV(AL489,AM440:$CB440)","v":1166.6795887511228},{"$f":"+NPV(AM489,AN440:$CB440)","v":1104.4377899175972},{"$f":"+NPV(AN489,AO440:$CB440)","v":1025.8303117189653},{"$f":"+NPV(AO489,AP440:$CB440)","v":937.72625034170085},{"$f":"+NPV(AP489,AQ440:$CB440)","v":838.44656930721112},{"$f":"+NPV(AQ489,AR440:$CB440)","v":730.44784837560542},{"$f":"+NPV(AR489,AS440:$CB440)","v":607.58060079056884},{"$f":"+NPV(AS489,AT440:$CB440)","v":486.64094216757934},{"$f":"+NPV(AT489,AU440:$CB440)","v":317.8766659632409},{"$f":"+NPV(AU489,AV440:$CB440)","v":172.08257964579605},{"$f":"+NPV(AV489,AW440:$CB440)","v":0},{"$f":"+NPV(AW489,AX440:$CB440)","v":0},{"$f":"+NPV(AX489,AY440:$CB440)","v":0},{"$f":"+NPV(AY489,AZ440:$CB440)","v":0},{"$f":"+NPV(AZ489,BA440:$CB440)","v":0},{"$f":"+NPV(BA489,BB440:$CB440)","v":0},{"$f":"+NPV(BB489,BC440:$CB440)","v":0},{"$f":"+NPV(BC489,BD440:$CB440)","v":0},{"$f":"+NPV(BD489,BE440:$CB440)","v":0},{"$f":"+NPV(BE489,BF440:$CB440)","v":0},{"$f":"+NPV(BF489,BG440:$CB440)","v":0},{"$f":"+NPV(BG489,BH440:$CB440)","v":0},{"$f":"+NPV(BH489,BI440:$CB440)","v":0},{"$f":"+NPV(BI489,BJ440:$CB440)","v":0},{"$f":"+NPV(BJ489,BK440:$CB440)","v":0},{"$f":"+NPV(BK489,BL440:$CB440)","v":0},{"$f":"+NPV(BL489,BM440:$CB440)","v":0},{"$f":"+NPV(BM489,BN440:$CB440)","v":0},{"$f":"+NPV(BN489,BO440:$CB440)","v":0},{"$f":"+NPV(BO489,BP440:$CB440)","v":0},{"$f":"+NPV(BP489,BQ440:$CB440)","v":0},{"$f":"+NPV(BQ489,BR440:$CB440)","v":0},{"$f":"+NPV(BR489,BS440:$CB440)","v":0},{"$f":"+NPV(BS489,BT440:$CB440)","v":0},{"$f":"+NPV(BT489,BU440:$CB440)","v":0},{"$f":"+NPV(BU489,BV440:$CB440)","v":0},{"$f":"+NPV(BV489,BW440:$CB440)","v":0},{"$f":"+NPV(BW489,BX440:$CB440)","v":0},{"$f":"+NPV(BX489,BY440:$CB440)","v":0}]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"+NPV(J490,K441:$CB441)","v":85.339874187981678},{"$f":"+NPV(K490,L441:$CB441)","v":94.248658258042497},{"$f":"+NPV(L490,M441:$CB441)","v":104.61129823351425},{"$f":"+NPV(M490,N441:$CB441)","v":106.68731080924245},{"$f":"+NPV(N490,O441:$CB441)","v":105.79767824288996},{"$f":"+NPV(O490,P441:$CB441)","v":106.34236366014582},{"$f":"+NPV(P490,Q441:$CB441)","v":105.62437915984795},{"$f":"+NPV(Q490,R441:$CB441)","v":105.1648472931345},{"$f":"+NPV(R490,S441:$CB441)","v":103.34338358303111},{"$f":"+NPV(S490,T441:$CB441)","v":101.39119630458401},{"$f":"+NPV(T490,U441:$CB441)","v":98.753766658070532},{"$f":"+NPV(U490,V441:$CB441)","v":99.416355936249275},{"$f":"+NPV(V490,W441:$CB441)","v":101.16204226500895},{"$f":"+NPV(W490,X441:$CB441)","v":100.28862719329878},{"$f":"+NPV(X490,Y441:$CB441)","v":69.915212202656335},{"$f":"+NPV(Y490,Z441:$CB441)","v":26.750366294026499},{"$f":"+NPV(Z490,AA441:$CB441)","v":18.478134664575855},{"$f":"+NPV(AA490,AB441:$CB441)","v":6.2795176659673224},{"$f":"+NPV(AB490,AC441:$CB441)","v":0},{"$f":"+NPV(AC490,AD441:$CB441)","v":0},{"$f":"+NPV(AD490,AE441:$CB441)","v":0},{"$f":"+NPV(AE490,AF441:$CB441)","v":0},{"$f":"+NPV(AF490,AG441:$CB441)","v":0},{"$f":"+NPV(AG490,AH441:$CB441)","v":0},{"$f":"+NPV(AH490,AI441:$CB441)","v":0},{"$f":"+NPV(AI490,AJ441:$CB441)","v":0},{"$f":"+NPV(AJ490,AK441:$CB441)","v":0},{"$f":"+NPV(AK490,AL441:$CB441)","v":0},{"$f":"+NPV(AL490,AM441:$CB441)","v":0},{"$f":"+NPV(AM490,AN441:$CB441)","v":0},{"$f":"+NPV(AN490,AO441:$CB441)","v":0},{"$f":"+NPV(AO490,AP441:$CB441)","v":0},{"$f":"+NPV(AP490,AQ441:$CB441)","v":0},{"$f":"+NPV(AQ490,AR441:$CB441)","v":0},{"$f":"+NPV(AR490,AS441:$CB441)","v":0},{"$f":"+NPV(AS490,AT441:$CB441)","v":0},{"$f":"+NPV(AT490,AU441:$CB441)","v":0},{"$f":"+NPV(AU490,AV441:$CB441)","v":0},{"$f":"+NPV(AV490,AW441:$CB441)","v":0},{"$f":"+NPV(AW490,AX441:$CB441)","v":0},{"$f":"+NPV(AX490,AY441:$CB441)","v":0},{"$f":"+NPV(AY490,AZ441:$CB441)","v":0},{"$f":"+NPV(AZ490,BA441:$CB441)","v":0},{"$f":"+NPV(BA490,BB441:$CB441)","v":0},{"$f":"+NPV(BB490,BC441:$CB441)","v":0},{"$f":"+NPV(BC490,BD441:$CB441)","v":0},{"$f":"+NPV(BD490,BE441:$CB441)","v":0},{"$f":"+NPV(BE490,BF441:$CB441)","v":0},{"$f":"+NPV(BF490,BG441:$CB441)","v":0},{"$f":"+NPV(BG490,BH441:$CB441)","v":0},{"$f":"+NPV(BH490,BI441:$CB441)","v":0},{"$f":"+NPV(BI490,BJ441:$CB441)","v":0},{"$f":"+NPV(BJ490,BK441:$CB441)","v":0},{"$f":"+NPV(BK490,BL441:$CB441)","v":0},{"$f":"+NPV(BL490,BM441:$CB441)","v":0},{"$f":"+NPV(BM490,BN441:$CB441)","v":0},{"$f":"+NPV(BN490,BO441:$CB441)","v":0},{"$f":"+NPV(BO490,BP441:$CB441)","v":0},{"$f":"+NPV(BP490,BQ441:$CB441)","v":0},{"$f":"+NPV(BQ490,BR441:$CB441)","v":0},{"$f":"+NPV(BR490,BS441:$CB441)","v":0},{"$f":"+NPV(BS490,BT441:$CB441)","v":0},{"$f":"+NPV(BT490,BU441:$CB441)","v":0},{"$f":"+NPV(BU490,BV441:$CB441)","v":0},{"$f":"+NPV(BV490,BW441:$CB441)","v":0},{"$f":"+NPV(BW490,BX441:$CB441)","v":0},{"$f":"+NPV(BX490,BY441:$CB441)","v":0}]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"+NPV(J491,K442:$CB442)","v":64.554037733451551},{"$f":"+NPV(K491,L442:$CB442)","v":62.20105135498553},{"$f":"+NPV(L491,M442:$CB442)","v":61.533058437850258},{"$f":"+NPV(M491,N442:$CB442)","v":52.369616620429603},{"$f":"+NPV(N491,O442:$CB442)","v":46.780032726314403},{"$f":"+NPV(O491,P442:$CB442)","v":46.863774520393527},{"$f":"+NPV(P491,Q442:$CB442)","v":46.688735551379871},{"$f":"+NPV(Q491,R442:$CB442)","v":45.944260591826342},{"$f":"+NPV(R491,S442:$CB442)","v":45.512778529621031},{"$f":"+NPV(S491,T442:$CB442)","v":45.035436171785463},{"$f":"+NPV(T491,U442:$CB442)","v":44.59918025406445},{"$f":"+NPV(U491,V442:$CB442)","v":44.032289904249481},{"$f":"+NPV(V491,W442:$CB442)","v":42.503191518254475},{"$f":"+NPV(W491,X442:$CB442)","v":41.115148549713069},{"$f":"+NPV(X491,Y442:$CB442)","v":40.515012590473191},{"$f":"+NPV(Y491,Z442:$CB442)","v":39.842588502993131},{"$f":"+NPV(Z491,AA442:$CB442)","v":39.475652936811734},{"$f":"+NPV(AA491,AB442:$CB442)","v":38.726568224685373},{"$f":"+NPV(AB491,AC442:$CB442)","v":34.938001723955679},{"$f":"+NPV(AC491,AD442:$CB442)","v":0},{"$f":"+NPV(AD491,AE442:$CB442)","v":0},{"$f":"+NPV(AE491,AF442:$CB442)","v":0},{"$f":"+NPV(AF491,AG442:$CB442)","v":0},{"$f":"+NPV(AG491,AH442:$CB442)","v":0},{"$f":"+NPV(AH491,AI442:$CB442)","v":0},{"$f":"+NPV(AI491,AJ442:$CB442)","v":0},{"$f":"+NPV(AJ491,AK442:$CB442)","v":0},{"$f":"+NPV(AK491,AL442:$CB442)","v":0},{"$f":"+NPV(AL491,AM442:$CB442)","v":0},{"$f":"+NPV(AM491,AN442:$CB442)","v":0},{"$f":"+NPV(AN491,AO442:$CB442)","v":0},{"$f":"+NPV(AO491,AP442:$CB442)","v":0},{"$f":"+NPV(AP491,AQ442:$CB442)","v":0},{"$f":"+NPV(AQ491,AR442:$CB442)","v":0},{"$f":"+NPV(AR491,AS442:$CB442)","v":0},{"$f":"+NPV(AS491,AT442:$CB442)","v":0},{"$f":"+NPV(AT491,AU442:$CB442)","v":0},{"$f":"+NPV(AU491,AV442:$CB442)","v":0},{"$f":"+NPV(AV491,AW442:$CB442)","v":0},{"$f":"+NPV(AW491,AX442:$CB442)","v":0},{"$f":"+NPV(AX491,AY442:$CB442)","v":0},{"$f":"+NPV(AY491,AZ442:$CB442)","v":0},{"$f":"+NPV(AZ491,BA442:$CB442)","v":0},{"$f":"+NPV(BA491,BB442:$CB442)","v":0},{"$f":"+NPV(BB491,BC442:$CB442)","v":0},{"$f":"+NPV(BC491,BD442:$CB442)","v":0},{"$f":"+NPV(BD491,BE442:$CB442)","v":0},{"$f":"+NPV(BE491,BF442:$CB442)","v":0},{"$f":"+NPV(BF491,BG442:$CB442)","v":0},{"$f":"+NPV(BG491,BH442:$CB442)","v":0},{"$f":"+NPV(BH491,BI442:$CB442)","v":0},{"$f":"+NPV(BI491,BJ442:$CB442)","v":0},{"$f":"+NPV(BJ491,BK442:$CB442)","v":0},{"$f":"+NPV(BK491,BL442:$CB442)","v":0},{"$f":"+NPV(BL491,BM442:$CB442)","v":0},{"$f":"+NPV(BM491,BN442:$CB442)","v":0},{"$f":"+NPV(BN491,BO442:$CB442)","v":0},{"$f":"+NPV(BO491,BP442:$CB442)","v":0},{"$f":"+NPV(BP491,BQ442:$CB442)","v":0},{"$f":"+NPV(BQ491,BR442:$CB442)","v":0},{"$f":"+NPV(BR491,BS442:$CB442)","v":0},{"$f":"+NPV(BS491,BT442:$CB442)","v":0},{"$f":"+NPV(BT491,BU442:$CB442)","v":0},{"$f":"+NPV(BU491,BV442:$CB442)","v":0},{"$f":"+NPV(BV491,BW442:$CB442)","v":0},{"$f":"+NPV(BW491,BX442:$CB442)","v":0},{"$f":"+NPV(BX491,BY442:$CB442)","v":0}]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"+NPV(J492,K443:$CB443)","v":82.269590955401128},{"$f":"+NPV(K492,L443:$CB443)","v":82.770969815340095},{"$f":"+NPV(L492,M443:$CB443)","v":82.952096446753984},{"$f":"+NPV(M492,N443:$CB443)","v":82.758643259778538},{"$f":"+NPV(N492,O443:$CB443)","v":86.412766307862299},{"$f":"+NPV(O492,P443:$CB443)","v":90.721577438384244},{"$f":"+NPV(P492,Q443:$CB443)","v":94.944829349299894},{"$f":"+NPV(Q492,R443:$CB443)","v":96.143398264841991},{"$f":"+NPV(R492,S443:$CB443)","v":98.226898516944047},{"$f":"+NPV(S492,T443:$CB443)","v":98.803616142139973},{"$f":"+NPV(T492,U443:$CB443)","v":97.778170034854455},{"$f":"+NPV(U492,V443:$CB443)","v":95.592220767440608},{"$f":"+NPV(V492,W443:$CB443)","v":90.662840506624818},{"$f":"+NPV(W492,X443:$CB443)","v":88.232138321713009},{"$f":"+NPV(X492,Y443:$CB443)","v":84.571964694356879},{"$f":"+NPV(Y492,Z443:$CB443)","v":78.489043043901148},{"$f":"+NPV(Z492,AA443:$CB443)","v":69.013457262674265},{"$f":"+NPV(AA492,AB443:$CB443)","v":57.063773719471172},{"$f":"+NPV(AB492,AC443:$CB443)","v":57.667653265983112},{"$f":"+NPV(AC492,AD443:$CB443)","v":57.652015592238783},{"$f":"+NPV(AD492,AE443:$CB443)","v":55.628603189748837},{"$f":"+NPV(AE492,AF443:$CB443)","v":39.651906911885305},{"$f":"+NPV(AF492,AG443:$CB443)","v":15.638923194598368},{"$f":"+NPV(AG492,AH443:$CB443)","v":0},{"$f":"+NPV(AH492,AI443:$CB443)","v":0},{"$f":"+NPV(AI492,AJ443:$CB443)","v":0},{"$f":"+NPV(AJ492,AK443:$CB443)","v":0},{"$f":"+NPV(AK492,AL443:$CB443)","v":0},{"$f":"+NPV(AL492,AM443:$CB443)","v":0},{"$f":"+NPV(AM492,AN443:$CB443)","v":0},{"$f":"+NPV(AN492,AO443:$CB443)","v":0},{"$f":"+NPV(AO492,AP443:$CB443)","v":0},{"$f":"+NPV(AP492,AQ443:$CB443)","v":0},{"$f":"+NPV(AQ492,AR443:$CB443)","v":0},{"$f":"+NPV(AR492,AS443:$CB443)","v":0},{"$f":"+NPV(AS492,AT443:$CB443)","v":0},{"$f":"+NPV(AT492,AU443:$CB443)","v":0},{"$f":"+NPV(AU492,AV443:$CB443)","v":0},{"$f":"+NPV(AV492,AW443:$CB443)","v":0},{"$f":"+NPV(AW492,AX443:$CB443)","v":0},{"$f":"+NPV(AX492,AY443:$CB443)","v":0},{"$f":"+NPV(AY492,AZ443:$CB443)","v":0},{"$f":"+NPV(AZ492,BA443:$CB443)","v":0},{"$f":"+NPV(BA492,BB443:$CB443)","v":0},{"$f":"+NPV(BB492,BC443:$CB443)","v":0},{"$f":"+NPV(BC492,BD443:$CB443)","v":0},{"$f":"+NPV(BD492,BE443:$CB443)","v":0},{"$f":"+NPV(BE492,BF443:$CB443)","v":0},{"$f":"+NPV(BF492,BG443:$CB443)","v":0},{"$f":"+NPV(BG492,BH443:$CB443)","v":0},{"$f":"+NPV(BH492,BI443:$CB443)","v":0},{"$f":"+NPV(BI492,BJ443:$CB443)","v":0},{"$f":"+NPV(BJ492,BK443:$CB443)","v":0},{"$f":"+NPV(BK492,BL443:$CB443)","v":0},{"$f":"+NPV(BL492,BM443:$CB443)","v":0},{"$f":"+NPV(BM492,BN443:$CB443)","v":0},{"$f":"+NPV(BN492,BO443:$CB443)","v":0},{"$f":"+NPV(BO492,BP443:$CB443)","v":0},{"$f":"+NPV(BP492,BQ443:$CB443)","v":0},{"$f":"+NPV(BQ492,BR443:$CB443)","v":0},{"$f":"+NPV(BR492,BS443:$CB443)","v":0},{"$f":"+NPV(BS492,BT443:$CB443)","v":0},{"$f":"+NPV(BT492,BU443:$CB443)","v":0},{"$f":"+NPV(BU492,BV443:$CB443)","v":0},{"$f":"+NPV(BV492,BW443:$CB443)","v":0},{"$f":"+NPV(BW492,BX443:$CB443)","v":0},{"$f":"+NPV(BX492,BY443:$CB443)","v":0}]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"+NPV(J493,K444:$CB444)","v":68.230392531381554},{"$f":"+NPV(K493,L444:$CB444)","v":55.726535487336122},{"$f":"+NPV(L493,M444:$CB444)","v":106.64992798787296},{"$f":"+NPV(M493,N444:$CB444)","v":178.53951504834689},{"$f":"+NPV(N493,O444:$CB444)","v":254.63793351140669},{"$f":"+NPV(O493,P444:$CB444)","v":308.9642452580394},{"$f":"+NPV(P493,Q444:$CB444)","v":380.45495897538257},{"$f":"+NPV(Q493,R444:$CB444)","v":568.49506908813783},{"$f":"+NPV(R493,S444:$CB444)","v":615.02609536265265},{"$f":"+NPV(S493,T444:$CB444)","v":695.50613769670861},{"$f":"+NPV(T493,U444:$CB444)","v":727.47644124260739},{"$f":"+NPV(U493,V444:$CB444)","v":676.7784709130234},{"$f":"+NPV(V493,W444:$CB444)","v":711.51296142185197},{"$f":"+NPV(W493,X444:$CB444)","v":750.06453459206978},{"$f":"+NPV(X493,Y444:$CB444)","v":792.1517639951187},{"$f":"+NPV(Y493,Z444:$CB444)","v":869.81505581797956},{"$f":"+NPV(Z493,AA444:$CB444)","v":874.56359551615958},{"$f":"+NPV(AA493,AB444:$CB444)","v":890.55498532216654},{"$f":"+NPV(AB493,AC444:$CB444)","v":841.98917151074181},{"$f":"+NPV(AC493,AD444:$CB444)","v":852.83137010098926},{"$f":"+NPV(AD493,AE444:$CB444)","v":884.2517795506601},{"$f":"+NPV(AE493,AF444:$CB444)","v":894.36524344159182},{"$f":"+NPV(AF493,AG444:$CB444)","v":888.87742207659733},{"$f":"+NPV(AG493,AH444:$CB444)","v":876.6687569075284},{"$f":"+NPV(AH493,AI444:$CB444)","v":859.23868216906726},{"$f":"+NPV(AI493,AJ444:$CB444)","v":825.94825378342739},{"$f":"+NPV(AJ493,AK444:$CB444)","v":792.85175561983806},{"$f":"+NPV(AK493,AL444:$CB444)","v":750.78546073459563},{"$f":"+NPV(AL493,AM444:$CB444)","v":705.47060205666764},{"$f":"+NPV(AM493,AN444:$CB444)","v":646.79001330268716},{"$f":"+NPV(AN493,AO444:$CB444)","v":577.73085771944648},{"$f":"+NPV(AO493,AP444:$CB444)","v":498.48328134606777},{"$f":"+NPV(AP493,AQ444:$CB444)","v":453.89358064467382},{"$f":"+NPV(AQ493,AR444:$CB444)","v":469.4001636437597},{"$f":"+NPV(AR493,AS444:$CB444)","v":486.38204772899348},{"$f":"+NPV(AS493,AT444:$CB444)","v":504.54877051215931},{"$f":"+NPV(AT493,AU444:$CB444)","v":523.34043881066816},{"$f":"+NPV(AU493,AV444:$CB444)","v":544.09093337883041},{"$f":"+NPV(AV493,AW444:$CB444)","v":566.24565928296465},{"$f":"+NPV(AW493,AX444:$CB444)","v":590.15444705070024},{"$f":"+NPV(AX493,AY444:$CB444)","v":615.9470650597442},{"$f":"+NPV(AY493,AZ444:$CB444)","v":643.61316854621816},{"$f":"+NPV(AZ493,BA444:$CB444)","v":624.84143150923728},{"$f":"+NPV(BA493,BB444:$CB444)","v":608.94583893888091},{"$f":"+NPV(BB493,BC444:$CB444)","v":588.58031174720713},{"$f":"+NPV(BC493,BD444:$CB444)","v":565.61460396507664},{"$f":"+NPV(BD493,BE444:$CB444)","v":539.7300120194999},{"$f":"+NPV(BE493,BF444:$CB444)","v":509.58326183432018},{"$f":"+NPV(BF493,BG444:$CB444)","v":474.7049754693507},{"$f":"+NPV(BG493,BH444:$CB444)","v":435.58448268679251},{"$f":"+NPV(BH493,BI444:$CB444)","v":391.45216210141371},{"$f":"+NPV(BI493,BJ444:$CB444)","v":342.90649452149455},{"$f":"+NPV(BJ493,BK444:$CB444)","v":293.76826149991103},{"$f":"+NPV(BK493,BL444:$CB444)","v":234.38930565434785},{"$f":"+NPV(BL493,BM444:$CB444)","v":166.33746916713844},{"$f":"+NPV(BM493,BN444:$CB444)","v":91.513189667807893},{"$f":"+NPV(BN493,BO444:$CB444)","v":10.981254225713895},{"$f":"+NPV(BO493,BP444:$CB444)","v":0.13122565287795973},{"$f":"+NPV(BP493,BQ444:$CB444)","v":0.14034583575297688},{"$f":"+NPV(BQ493,BR444:$CB444)","v":-3.924959183178453E-8},{"$f":"+NPV(BR493,BS444:$CB444)","v":0},{"$f":"+NPV(BS493,BT444:$CB444)","v":0},{"$f":"+NPV(BT493,BU444:$CB444)","v":0},{"$f":"+NPV(BU493,BV444:$CB444)","v":0},{"$f":"+NPV(BV493,BW444:$CB444)","v":0},{"$f":"+NPV(BW493,BX444:$CB444)","v":0},{"$f":"+NPV(BX493,BY444:$CB444)","v":0}]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"+NPV(J494,K445:$CB445)","v":57.711272625403915},{"$f":"+NPV(K494,L445:$CB445)","v":94.002169645497318},{"$f":"+NPV(L494,M445:$CB445)","v":152.42800988278466},{"$f":"+NPV(M494,N445:$CB445)","v":174.07278728555301},{"$f":"+NPV(N494,O445:$CB445)","v":187.21445876659931},{"$f":"+NPV(O494,P445:$CB445)","v":198.96673860658072},{"$f":"+NPV(P494,Q445:$CB445)","v":214.35299447918189},{"$f":"+NPV(Q494,R445:$CB445)","v":236.81225138584841},{"$f":"+NPV(R494,S445:$CB445)","v":257.18656714257497},{"$f":"+NPV(S494,T445:$CB445)","v":283.57887592733829},{"$f":"+NPV(T494,U445:$CB445)","v":291.90257342002769},{"$f":"+NPV(U494,V445:$CB445)","v":314.50335573928015},{"$f":"+NPV(V494,W445:$CB445)","v":331.57447244226404},{"$f":"+NPV(W494,X445:$CB445)","v":349.11664762596229},{"$f":"+NPV(X494,Y445:$CB445)","v":367.29125827891642},{"$f":"+NPV(Y494,Z445:$CB445)","v":401.80255312638974},{"$f":"+NPV(Z494,AA445:$CB445)","v":446.97212042656031},{"$f":"+NPV(AA494,AB445:$CB445)","v":496.11011316820446},{"$f":"+NPV(AB494,AC445:$CB445)","v":515.30789939201168},{"$f":"+NPV(AC494,AD445:$CB445)","v":532.66250504930804},{"$f":"+NPV(AD494,AE445:$CB445)","v":534.3800598607412},{"$f":"+NPV(AE494,AF445:$CB445)","v":526.45018699389232},{"$f":"+NPV(AF494,AG445:$CB445)","v":488.3696763378569},{"$f":"+NPV(AG494,AH445:$CB445)","v":421.61504806256733},{"$f":"+NPV(AH494,AI445:$CB445)","v":333.56668228339021},{"$f":"+NPV(AI494,AJ445:$CB445)","v":233.73080778888257},{"$f":"+NPV(AJ494,AK445:$CB445)","v":117.06923153974864},{"$f":"+NPV(AK494,AL445:$CB445)","v":0},{"$f":"+NPV(AL494,AM445:$CB445)","v":0},{"$f":"+NPV(AM494,AN445:$CB445)","v":0},{"$f":"+NPV(AN494,AO445:$CB445)","v":0},{"$f":"+NPV(AO494,AP445:$CB445)","v":0},{"$f":"+NPV(AP494,AQ445:$CB445)","v":0},{"$f":"+NPV(AQ494,AR445:$CB445)","v":0},{"$f":"+NPV(AR494,AS445:$CB445)","v":0},{"$f":"+NPV(AS494,AT445:$CB445)","v":0},{"$f":"+NPV(AT494,AU445:$CB445)","v":0},{"$f":"+NPV(AU494,AV445:$CB445)","v":0},{"$f":"+NPV(AV494,AW445:$CB445)","v":0},{"$f":"+NPV(AW494,AX445:$CB445)","v":0},{"$f":"+NPV(AX494,AY445:$CB445)","v":0},{"$f":"+NPV(AY494,AZ445:$CB445)","v":0},{"$f":"+NPV(AZ494,BA445:$CB445)","v":0},{"$f":"+NPV(BA494,BB445:$CB445)","v":0},{"$f":"+NPV(BB494,BC445:$CB445)","v":0},{"$f":"+NPV(BC494,BD445:$CB445)","v":0},{"$f":"+NPV(BD494,BE445:$CB445)","v":0},{"$f":"+NPV(BE494,BF445:$CB445)","v":0},{"$f":"+NPV(BF494,BG445:$CB445)","v":0},{"$f":"+NPV(BG494,BH445:$CB445)","v":0},{"$f":"+NPV(BH494,BI445:$CB445)","v":0},{"$f":"+NPV(BI494,BJ445:$CB445)","v":0},{"$f":"+NPV(BJ494,BK445:$CB445)","v":0},{"$f":"+NPV(BK494,BL445:$CB445)","v":0},{"$f":"+NPV(BL494,BM445:$CB445)","v":0},{"$f":"+NPV(BM494,BN445:$CB445)","v":0},{"$f":"+NPV(BN494,BO445:$CB445)","v":0},{"$f":"+NPV(BO494,BP445:$CB445)","v":0},{"$f":"+NPV(BP494,BQ445:$CB445)","v":0},{"$f":"+NPV(BQ494,BR445:$CB445)","v":0},{"$f":"+NPV(BR494,BS445:$CB445)","v":0},{"$f":"+NPV(BS494,BT445:$CB445)","v":0},{"$f":"+NPV(BT494,BU445:$CB445)","v":0},{"$f":"+NPV(BU494,BV445:$CB445)","v":0},{"$f":"+NPV(BV494,BW445:$CB445)","v":0},{"$f":"+NPV(BW494,BX445:$CB445)","v":0},{"$f":"+NPV(BX494,BY445:$CB445)","v":0}]
[null,null,"USA",null,null,null,null,null,null,{"$f":"+NPV(J495,K446:$CB446)","v":16.225949230490798},{"$f":"+NPV(K495,L446:$CB446)","v":15.771710077785603},{"$f":"+NPV(L495,M446:$CB446)","v":16.520480359217078},{"$f":"+NPV(M495,N446:$CB446)","v":17.134787289143976},{"$f":"+NPV(N495,O446:$CB446)","v":17.811253107994499},{"$f":"+NPV(O495,P446:$CB446)","v":18.424504748707662},{"$f":"+NPV(P495,Q446:$CB446)","v":19.106046787509413},{"$f":"+NPV(Q495,R446:$CB446)","v":19.576414778655103},{"$f":"+NPV(R495,S446:$CB446)","v":19.896669876988263},{"$f":"+NPV(S495,T446:$CB446)","v":20.049897769143193},{"$f":"+NPV(T495,U446:$CB446)","v":20.13054106698954},{"$f":"+NPV(U495,V446:$CB446)","v":20.488906134375956},{"$f":"+NPV(V495,W446:$CB446)","v":20.606669342821196},{"$f":"+NPV(W495,X446:$CB446)","v":20.664417379749366},{"$f":"+NPV(X495,Y446:$CB446)","v":20.659940768825116},{"$f":"+NPV(Y495,Z446:$CB446)","v":20.610989384568441},{"$f":"+NPV(Z495,AA446:$CB446)","v":20.840567032388361},{"$f":"+NPV(AA495,AB446:$CB446)","v":20.786930532076205},{"$f":"+NPV(AB495,AC446:$CB446)","v":20.692859655693606},{"$f":"+NPV(AC495,AD446:$CB446)","v":20.560456050768892},{"$f":"+NPV(AD495,AE446:$CB446)","v":20.399052773787009},{"$f":"+NPV(AE495,AF446:$CB446)","v":20.451695039155837},{"$f":"+NPV(AF495,AG446:$CB446)","v":20.310376406489794},{"$f":"+NPV(AG495,AH446:$CB446)","v":20.135376047784916},{"$f":"+NPV(AH495,AI446:$CB446)","v":19.932411366079752},{"$f":"+NPV(AI495,AJ446:$CB446)","v":19.708318839278078},{"$f":"+NPV(AJ495,AK446:$CB446)","v":19.718438206638456},{"$f":"+NPV(AK495,AL446:$CB446)","v":19.534448055645811},{"$f":"+NPV(AL495,AM446:$CB446)","v":19.361760014440346},{"$f":"+NPV(AM495,AN446:$CB446)","v":19.218631797409689},{"$f":"+NPV(AN495,AO446:$CB446)","v":19.097198568908151},{"$f":"+NPV(AO495,AP446:$CB446)","v":19.147606137238},{"$f":"+NPV(AP495,AQ446:$CB446)","v":19.107614677312306},{"$f":"+NPV(AQ495,AR446:$CB446)","v":19.094547795031264},{"$f":"+NPV(AR495,AS446:$CB446)","v":19.108033019031879},{"$f":"+NPV(AS495,AT446:$CB446)","v":19.124020876161019},{"$f":"+NPV(AT495,AU446:$CB446)","v":19.221663558757569},{"$f":"+NPV(AU495,AV446:$CB446)","v":19.231411250723212},{"$f":"+NPV(AV495,AW446:$CB446)","v":19.243206834582612},{"$f":"+NPV(AW495,AX446:$CB446)","v":19.260608315080809},{"$f":"+NPV(AX495,AY446:$CB446)","v":19.302910183629169},{"$f":"+NPV(AY495,AZ446:$CB446)","v":19.408973913331938},{"$f":"+NPV(AZ495,BA446:$CB446)","v":19.525278995050531},{"$f":"+NPV(BA495,BB446:$CB446)","v":19.66809400034554},{"$f":"+NPV(BB495,BC446:$CB446)","v":16.35855164930884},{"$f":"+NPV(BC495,BD446:$CB446)","v":8.4776380376591689},{"$f":"+NPV(BD495,BE446:$CB446)","v":0},{"$f":"+NPV(BE495,BF446:$CB446)","v":0},{"$f":"+NPV(BF495,BG446:$CB446)","v":0},{"$f":"+NPV(BG495,BH446:$CB446)","v":0},{"$f":"+NPV(BH495,BI446:$CB446)","v":0},{"$f":"+NPV(BI495,BJ446:$CB446)","v":0},{"$f":"+NPV(BJ495,BK446:$CB446)","v":0},{"$f":"+NPV(BK495,BL446:$CB446)","v":0},{"$f":"+NPV(BL495,BM446:$CB446)","v":0},{"$f":"+NPV(BM495,BN446:$CB446)","v":0},{"$f":"+NPV(BN495,BO446:$CB446)","v":0},{"$f":"+NPV(BO495,BP446:$CB446)","v":0},{"$f":"+NPV(BP495,BQ446:$CB446)","v":0},{"$f":"+NPV(BQ495,BR446:$CB446)","v":0},{"$f":"+NPV(BR495,BS446:$CB446)","v":0},{"$f":"+NPV(BS495,BT446:$CB446)","v":0},{"$f":"+NPV(BT495,BU446:$CB446)","v":0},{"$f":"+NPV(BU495,BV446:$CB446)","v":0},{"$f":"+NPV(BV495,BW446:$CB446)","v":0},{"$f":"+NPV(BW495,BX446:$CB446)","v":0},{"$f":"+NPV(BX495,BY446:$CB446)","v":0}]
[null,null,"Water",null,null,null,null,null,null,{"$f":"+NPV(J496,K447:$CB447)","v":101.3864007978886},{"$f":"+NPV(K496,L447:$CB447)","v":97.994544660670343},{"$f":"+NPV(L496,M447:$CB447)","v":94.277145017646276},{"$f":"+NPV(M496,N447:$CB447)","v":96.15312721516716},{"$f":"+NPV(N496,O447:$CB447)","v":98.529468550190089},{"$f":"+NPV(O496,P447:$CB447)","v":102.06794199998016},{"$f":"+NPV(P496,Q447:$CB447)","v":105.59767115342267},{"$f":"+NPV(Q496,R447:$CB447)","v":108.94500379280127},{"$f":"+NPV(R496,S447:$CB447)","v":112.31474896083351},{"$f":"+NPV(S496,T447:$CB447)","v":115.09627306949054},{"$f":"+NPV(T496,U447:$CB447)","v":114.84217742748685},{"$f":"+NPV(U496,V447:$CB447)","v":117.44303558110408},{"$f":"+NPV(V496,W447:$CB447)","v":117.61451640428596},{"$f":"+NPV(W496,X447:$CB447)","v":88.740105645929901},{"$f":"+NPV(X496,Y447:$CB447)","v":82.968991301540086},{"$f":"+NPV(Y496,Z447:$CB447)","v":36.05767344149708},{"$f":"+NPV(Z496,AA447:$CB447)","v":37.959792582953725},{"$f":"+NPV(AA496,AB447:$CB447)","v":39.721841553835937},{"$f":"+NPV(AB496,AC447:$CB447)","v":41.384827950978583},{"$f":"+NPV(AC496,AD447:$CB447)","v":43.261008339638558},{"$f":"+NPV(AD496,AE447:$CB447)","v":45.387034605443027},{"$f":"+NPV(AE496,AF447:$CB447)","v":47.829041218157101},{"$f":"+NPV(AF496,AG447:$CB447)","v":50.618559949419677},{"$f":"+NPV(AG496,AH447:$CB447)","v":53.544168474663181},{"$f":"+NPV(AH496,AI447:$CB447)","v":53.593681832807249},{"$f":"+NPV(AI496,AJ447:$CB447)","v":50.584496692290479},{"$f":"+NPV(AJ496,AK447:$CB447)","v":47.581370864544894},{"$f":"+NPV(AK496,AL447:$CB447)","v":44.007870629238596},{"$f":"+NPV(AL496,AM447:$CB447)","v":39.977831562977187},{"$f":"+NPV(AM496,AN447:$CB447)","v":34.678518912936958},{"$f":"+NPV(AN496,AO447:$CB447)","v":28.759052890937291},{"$f":"+NPV(AO496,AP447:$CB447)","v":22.134741283935462},{"$f":"+NPV(AP496,AQ447:$CB447)","v":14.673964741617761},{"$f":"+NPV(AQ496,AR447:$CB447)","v":6.3044272502949958},{"$f":"+NPV(AR496,AS447:$CB447)","v":5.3544223205232608},{"$f":"+NPV(AS496,AT447:$CB447)","v":0},{"$f":"+NPV(AT496,AU447:$CB447)","v":0},{"$f":"+NPV(AU496,AV447:$CB447)","v":0},{"$f":"+NPV(AV496,AW447:$CB447)","v":0},{"$f":"+NPV(AW496,AX447:$CB447)","v":0},{"$f":"+NPV(AX496,AY447:$CB447)","v":0},{"$f":"+NPV(AY496,AZ447:$CB447)","v":0},{"$f":"+NPV(AZ496,BA447:$CB447)","v":0},{"$f":"+NPV(BA496,BB447:$CB447)","v":0},{"$f":"+NPV(BB496,BC447:$CB447)","v":0},{"$f":"+NPV(BC496,BD447:$CB447)","v":0},{"$f":"+NPV(BD496,BE447:$CB447)","v":0},{"$f":"+NPV(BE496,BF447:$CB447)","v":0},{"$f":"+NPV(BF496,BG447:$CB447)","v":0},{"$f":"+NPV(BG496,BH447:$CB447)","v":0},{"$f":"+NPV(BH496,BI447:$CB447)","v":0},{"$f":"+NPV(BI496,BJ447:$CB447)","v":0},{"$f":"+NPV(BJ496,BK447:$CB447)","v":0},{"$f":"+NPV(BK496,BL447:$CB447)","v":0},{"$f":"+NPV(BL496,BM447:$CB447)","v":0},{"$f":"+NPV(BM496,BN447:$CB447)","v":0},{"$f":"+NPV(BN496,BO447:$CB447)","v":0},{"$f":"+NPV(BO496,BP447:$CB447)","v":0},{"$f":"+NPV(BP496,BQ447:$CB447)","v":0},{"$f":"+NPV(BQ496,BR447:$CB447)","v":0},{"$f":"+NPV(BR496,BS447:$CB447)","v":0},{"$f":"+NPV(BS496,BT447:$CB447)","v":0},{"$f":"+NPV(BT496,BU447:$CB447)","v":0},{"$f":"+NPV(BU496,BV447:$CB447)","v":0},{"$f":"+NPV(BV496,BW447:$CB447)","v":0},{"$f":"+NPV(BW496,BX447:$CB447)","v":0},{"$f":"+NPV(BX496,BY447:$CB447)","v":0}]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"+IFERROR(NPV(J497,K448:$BT448),)","v":506.74296005748727},{"$f":"+IFERROR(NPV(K497,L448:$CB448),)","v":650.37265837098983},{"$f":"+IFERROR(NPV(L497,M448:$CB448),)","v":890.2820817603465},{"$f":"+IFERROR(NPV(M497,N448:$CB448),)","v":1306.7668027486529},{"$f":"+IFERROR(NPV(N497,O448:$CB448),)","v":1857.5182517963231},{"$f":"+IFERROR(NPV(O497,P448:$CB448),)","v":2520.1352892183736},{"$f":"+IFERROR(NPV(P497,Q448:$CB448),)","v":3238.1791615719126},{"$f":"+IFERROR(NPV(Q497,R448:$CB448),)","v":3795.931321287273},{"$f":"+IFERROR(NPV(R497,S448:$CB448),)","v":4575.1580666290374},{"$f":"+IFERROR(NPV(S497,T448:$CB448),)","v":5053.9239310459698},{"$f":"+IFERROR(NPV(T497,U448:$CB448),)","v":5680.7996926042533},{"$f":"+IFERROR(NPV(U497,V448:$CB448),)","v":6279.8021906988079},{"$f":"+IFERROR(NPV(V497,W448:$CB448),)","v":6888.3411381924016},{"$f":"+IFERROR(NPV(W497,X448:$CB448),)","v":7372.7315573341029},{"$f":"+IFERROR(NPV(X497,Y448:$CB448),)","v":7952.6328568956824},{"$f":"+IFERROR(NPV(Y497,Z448:$CB448),)","v":8545.240510044141},{"$f":"+IFERROR(NPV(Z497,AA448:$CB448),)","v":9079.0970401901413},{"$f":"+IFERROR(NPV(AA497,AB448:$CB448),)","v":9655.389726458332},{"$f":"+IFERROR(NPV(AB497,AC448:$CB448),)","v":10197.756799903473},{"$f":"+IFERROR(NPV(AC497,AD448:$CB448),)","v":10738.053465495917},{"$f":"+IFERROR(NPV(AD497,AE448:$CB448),)","v":11270.368882930436},{"$f":"+IFERROR(NPV(AE497,AF448:$CB448),)","v":11782.712579069028},{"$f":"+IFERROR(NPV(AF497,AG448:$CB448),)","v":12283.700178758194},{"$f":"+IFERROR(NPV(AG497,AH448:$CB448),)","v":12763.357418438147},{"$f":"+IFERROR(NPV(AH497,AI448:$CB448),)","v":13221.494317340836},{"$f":"+IFERROR(NPV(AI497,AJ448:$CB448),)","v":13493.17261060109},{"$f":"+IFERROR(NPV(AJ497,AK448:$CB448),)","v":13654.257579130446},{"$f":"+IFERROR(NPV(AK497,AL448:$CB448),)","v":13712.229389546221},{"$f":"+IFERROR(NPV(AL497,AM448:$CB448),)","v":13605.422100040667},{"$f":"+IFERROR(NPV(AM497,AN448:$CB448),)","v":13664.167396570258},{"$f":"+IFERROR(NPV(AN497,AO448:$CB448),)","v":13688.243772810762},{"$f":"+IFERROR(NPV(AO497,AP448:$CB448),)","v":13620.449343142403},{"$f":"+IFERROR(NPV(AP497,AQ448:$CB448),)","v":13536.177354644024},{"$f":"+IFERROR(NPV(AQ497,AR448:$CB448),)","v":13570.18177844879},{"$f":"+IFERROR(NPV(AR497,AS448:$CB448),)","v":13569.879921821072},{"$f":"+IFERROR(NPV(AS497,AT448:$CB448),)","v":13556.571142601444},{"$f":"+IFERROR(NPV(AT497,AU448:$CB448),)","v":13569.988876003958},{"$f":"+IFERROR(NPV(AU497,AV448:$CB448),)","v":13561.879632675993},{"$f":"+IFERROR(NPV(AV497,AW448:$CB448),)","v":13564.603187421717},{"$f":"+IFERROR(NPV(AW497,AX448:$CB448),)","v":13565.100788526594},{"$f":"+IFERROR(NPV(AX497,AY448:$CB448),)","v":13563.486869964219},{"$f":"+IFERROR(NPV(AY497,AZ448:$CB448),)","v":13564.87005220555},{"$f":"+IFERROR(NPV(AZ497,BA448:$CB448),)","v":13564.09545297307},{"$f":"+IFERROR(NPV(BA497,BB448:$CB448),)","v":13564.000264211307},{"$f":"+IFERROR(NPV(BB497,BC448:$CB448),)","v":13564.000254268427},{"$f":"+IFERROR(NPV(BC497,BD448:$CB448),)","v":13564.000242820017},{"$f":"+IFERROR(NPV(BD497,BE448:$CB448),)","v":13564.000229836498},{"$f":"+IFERROR(NPV(BE497,BF448:$CB448),)","v":13564.000215091295},{"$f":"+IFERROR(NPV(BF497,BG448:$CB448),)","v":13564.000198333188},{"$f":"+IFERROR(NPV(BG497,BH448:$CB448),)","v":13564.000179281533},{"$f":"+IFERROR(NPV(BH497,BI448:$CB448),)","v":13564.000157620312},{"$f":"+IFERROR(NPV(BI497,BJ448:$CB448),)","v":13564.000132992724},{"$f":"+IFERROR(NPV(BJ497,BK448:$CB448),)","v":13564.000104988598},{"$f":"+IFERROR(NPV(BK497,BL448:$CB448),)","v":13564.000073149289},{"$f":"+IFERROR(NPV(BL497,BM448:$CB448),)","v":13564.000036948566},{"$f":"+IFERROR(NPV(BM497,BN448:$CB448),)","v":13563.999995792927},{"$f":"+IFERROR(NPV(BN497,BO448:$CB448),)","v":13563.999949021118},{"$f":"+IFERROR(NPV(BO497,BP448:$CB448),)","v":13563.999895775598},{"$f":"+IFERROR(NPV(BP497,BQ448:$CB448),)","v":13563.999835274095},{"$f":"+IFERROR(NPV(BQ497,BR448:$CB448),)","v":13563.999766483883},{"$f":"+IFERROR(NPV(BR497,BS448:$CB448),)","v":13563.999688269414},{"$f":"+IFERROR(NPV(BS497,BT448:$CB448),)","v":13563.999599339561},{"$f":"+IFERROR(NPV(BT497,BU448:$CB448),)","v":0},{"$f":"+IFERROR(NPV(BU497,BV448:$CB448),)","v":0},{"$f":"+IFERROR(NPV(BV497,BW448:$CB448),)","v":0},{"$f":"+IFERROR(NPV(BW497,BX448:$CB448),)","v":0},{"$f":"+IFERROR(NPV(BX497,BY448:$CB448),)","v":0}]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J502:J513)","v":3256.6948900434923},3809.2784372036335,4339.4350530103502,4839.9382280725604,5442.4053869456693,6139.5606935909791,6958.8861745744198,7665.5102441254585,8379.822617385842,8815.5530924042068,9303.5584955420691,9817.2463607919926,10449.151656198717,11012.280859298509,11621.777293754916,12213.470569602407,12761.415249899546,13356.918098534239,13835.412680804715,14336.371392295099,14865.151399720988,15302.441246645478,15739.538182434851,16199.095427667215,16619.739106344088,16791.083151526756,16824.96779387899,16757.350682998487,16593.565670673001,16494.564206350893,16282.27612334556,15932.156507670836,{"$f":"+SUM(AP502:AP513)","v":15572.746631973754},15422.309849590429,15270.964767491378,15092.961875957601,14898.390920730508,14687.986344186895,14421.886938176551,14304.17540079102,14198.736901884258,14227.892257689551,14208.462163477358,14192.614197150533,14168.939117664942,14138.092484822753,14103.730241855998,14073.583476925614,14038.705173802538,13999.584661968325,13955.452319721726,13906.906627514218,13857.768366488508,13798.389378803637,13730.337506115704,13655.513185460735,13574.981203246831,13564.131121428476,13564.140181109848,13563.999766444633,13563.999688269414,13563.999599339561,0,0,{"$f":"+SUM(BV502:BV513)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+SUM(J502:J513)","v":3256.6948900434923},3809.2784372036335,4339.4350530103502,4839.9382280725604,5442.4053869456693,6139.5606935909791,6958.8861745744198,7665.5102441254585,8379.822617385842,8815.5530924042068,9303.5584955420691,9817.2463607919926,10449.151656198717,11012.280859298509,11621.777293754916,12213.470569602407,12761.415249899546,13356.918098534239,13835.412680804715,14336.371392295099,14865.151399720988,15302.441246645478,15739.538182434851,16199.095427667215,16619.739106344088,16791.083151526756,16824.96779387899,16757.350682998487,16593.565670673001,16494.564206350893,16282.27612334556,15932.156507670836,{"$f":"+SUM(AP502:AP513)","v":15572.746631973754},15422.309849590429,15270.964767491378,15092.961875957601,14898.390920730508,14687.986344186895,14421.886938176551,14304.17540079102,14198.736901884258,14227.892257689551,14208.462163477358,14192.614197150533,14168.939117664942,14138.092484822753,14103.730241855998,14073.583476925614,14038.705173802538,13999.584661968325,13955.452319721726,13906.906627514218,13857.768366488508,13798.389378803637,13730.337506115704,13655.513185460735,13574.981203246831,13564.131121428476,13564.140181109848,13563.999766444633,13563.999688269414,13563.999599339561,0,0,0,0,0]
[null,null,"For graph"]
[null,null,"Total Eq Value (without Water - Integrated Cycle + O&M Contracts)",null,null,null,null,null,null,{"$f":"+J514","v":3256.6948900434923},3809.2784372036335,4339.4350530103502,4839.9382280725604,5442.4053869456693,6139.5606935909791,6958.8861745744198,7665.5102441254585,8379.822617385842,8815.5530924042068,9303.5584955420691,9817.2463607919926,10449.151656198717,11012.280859298509,11621.777293754916,12213.470569602407,12761.415249899546,13356.918098534239,13835.412680804715,14336.371392295099,14865.151399720988,15302.441246645478,15739.538182434851,16199.095427667215,16619.739106344088,16791.083151526756,16824.96779387899,16757.350682998487,16593.565670673001,16494.564206350893,16282.27612334556,15932.156507670836,15572.746631973754,15422.309849590429,15270.964767491378,15092.961875957601,14898.390920730508,14687.986344186895,14421.886938176551,14304.17540079102,14198.736901884258,14227.892257689551,14208.462163477358,14192.614197150533,{"$f":"+BB514","v":14168.939117664942},14138.092484822753,14103.730241855998,14073.583476925614,14038.705173802538,13999.584661968325,13955.452319721726,13906.906627514218,13857.768366488508,13798.389378803637,13730.337506115704,13655.513185460735,13574.981203246831,13564.131121428476,13564.140181109848,13563.999766444633,13563.999688269414,13563.999599339561,0,0,0,0,0]
[null,null,"Water - Integrated Cycle + O&M Contracts",null,null,null,null,null,null,{"$f":"+J411/1000*$F$13","v":294.49331827724211},272.90787902437739,{"$f":"+L411/1000*$F$13","v":263.58431824595942},282.67466287436326,300.117802388477,319.91440920459456,339.58856317557502,306.88585443000136,268.49320825131463,284.4146496602242,303.42506889590186,310.43351770905076,330.44122431227805,340.45914891741188,352.94577050282498,352.81463954863943,362.36749982997634,371.40026029988729,380.46659153349833,385.41486050191884,394.97237000852829,404.95161622925855,410.67683982765516,416.51211492355776,422.42183120975608,428.4610702213979,434.78739111373386,440.81017986498637,447.04175625253515,449.91810936503504,461.73511733072479,452.91672430291197,{"$f":"+AP411/1000*$F$13","v":461.04779460775006},469.34095055036954,477.79982700283341,486.42814946791066,495.22973652176501,504.20850232578209,513.36845920954534,522.71372032703118,532.24850238815975,541.9771284678917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Eq Value",null,null,null,null,null,null,{"$f":"+SUM(J517:J518)","v":3551.1882083207342},4082.186316228011,4603.0193712563096,5122.6128909469235,5742.5231893341461,6459.4751027955735,7298.4747377499953,7972.3960985554595,8648.3158256371571,9099.9677420644311,9606.9835644379709,10127.679878501043,10779.592880510996,11352.740008215922,11974.723064257741,12566.285209151047,13123.782749729522,13728.318358834127,14215.879272338214,14721.786252797017,15260.123769729516,15707.392862874736,16150.215022262506,16615.607542590773,17042.160937553843,17219.544221748154,17259.755184992722,17198.160862863475,17040.607426925537,16944.48231571593,16744.011240676286,16385.073231973747,16033.794426581504,15891.650800140798,15748.764594494211,15579.390025425511,15393.620657252273,15192.194846512677,14935.255397386096,14826.889121118051,14730.985404272418,14769.869386157443,{"$f":"+SUM(AZ517:AZ518)","v":14208.462163477358},{"$f":"+SUM(BA517:BA518)","v":14192.614197150533},14168.939117664942,14138.092484822753,14103.730241855998,14073.583476925614,14038.705173802538,13999.584661968325,13955.452319721726,13906.906627514218,13857.768366488508,13798.389378803637,13730.337506115704,13655.513185460735,13574.981203246831,13564.131121428476,13564.140181109848,13563.999766444633,13563.999688269414,13563.999599339561,0,0,0,0,0]
[]
[null,null,"For graph",null,null,null,null,null,null,"Blank"]
[null,null,"Italy",null,null,null,null,null,{"$f":"+J505","v":817.02756419937623}]
[null,null,"Colombia",null,null,null,null,null,{"$f":"+J504","v":629.00436165747954},{"$f":"+I522","v":817.02756419937623}]
[null,null,"Chile",null,null,null,null,null,{"$f":"+J503","v":598.16309599169131},{"$f":"+J523+I523","v":1446.0319258568557}]
[null,null,"Water",null,null,null,null,null,{"$f":"+J518+J512","v":395.87971907513071},2044.195021848547]
[null,null,"Future investments",null,null,null,null,null,{"$f":"+J513","v":506.74296005748727},2440.0747409236778]
[null,null,"Rest",null,null,null,null,null,{"$f":"+I528-SUM(I522:I526)","v":604.37050733956903},2946.8177009811652]
[null,null,"Total EqV",null,null,null,null,null,{"$f":"+J519","v":3551.1882083207342}]
[]
[]
[]
[null,null,"Ke Tender",{"$f":"+Valuation_Sensitivities!$D$42","v":0.13699999999999998},null,null,null,null,{"$f":"COUNTIF('Future Investments Valuation'!G115:G119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!H115:H119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!I115:I119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!J115:J119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!K115:K119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!L115:L119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!M115:M119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!N115:N119,\">0\")","v":1},{"$f":"COUNTIF('Future Investments Valuation'!O115:O119,\">0\")","v":2},{"$f":"COUNTIF('Future Investments Valuation'!P115:P119,\">0\")","v":3},{"$f":"COUNTIF('Future Investments Valuation'!Q115:Q119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!R115:R119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!S115:S119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!T115:T119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!U115:U119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!V115:V119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!W115:W119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!X115:X119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!Y115:Y119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!Z115:Z119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AA115:AA119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AB115:AB119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AC115:AC119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AD115:AD119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AE115:AE119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AF115:AF119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AG115:AG119,\">0\")","v":4},{"$f":"COUNTIF('Future Investments Valuation'!AH115:AH119,\">0\")","v":3},{"$f":"COUNTIF('Future Investments Valuation'!AI115:AI119,\">0\")","v":2},{"$f":"COUNTIF('Future Investments Valuation'!AJ115:AJ119,\">0\")","v":1},{"$f":"COUNTIF('Future Investments Valuation'!AK115:AK119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AL115:AL119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AM115:AM119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AN115:AN119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AO115:AO119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AP115:AP119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AQ115:AQ119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AR115:AR119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AS115:AS119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AT115:AT119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AU115:AU119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AV115:AV119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AW115:AW119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AX115:AX119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AY115:AY119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!AZ115:AZ119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BA115:BA119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BB115:BB119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BC115:BC119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BD115:BD119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BE115:BE119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BF115:BF119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BG115:BG119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BH115:BH119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BI115:BI119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BJ115:BJ119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BK115:BK119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BL115:BL119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BM115:BM119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BN115:BN119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BO115:BO119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BP115:BP119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BQ115:BQ119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BR115:BR119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BS115:BS119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BT115:BT119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BU115:BU119,\">0\")","v":0},{"$f":"COUNTIF('Future Investments Valuation'!BV115:BV119,\">0\")","v":0}]
[null,null,"Ke COD",{"$f":"+D532-2%","v":0.11699999999999998},null,null,null,{"$f":"+COUNT(F528:F536)","v":0},{"$f":"+COUNT('Future Investments Valuation'!G115:G119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!H115:H119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!I115:I119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!J115:J119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!K115:K119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!L115:L119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!M115:M119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!N115:N119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!O115:O119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!P115:P119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!Q115:Q119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!R115:R119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!S115:S119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!T115:T119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!U115:U119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!V115:V119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!W115:W119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!X115:X119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!Y115:Y119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!Z115:Z119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AA115:AA119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AB115:AB119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AC115:AC119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AD115:AD119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AE115:AE119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AF115:AF119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AG115:AG119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AH115:AH119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AI115:AI119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AJ115:AJ119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AK115:AK119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AL115:AL119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AM115:AM119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AN115:AN119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AO115:AO119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AP115:AP119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AQ115:AQ119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AR115:AR119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AS115:AS119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AT115:AT119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AU115:AU119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AV115:AV119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AW115:AW119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AX115:AX119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AY115:AY119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!AZ115:AZ119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!BA115:BA119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!BB115:BB119)","v":5},{"$f":"+COUNT('Future Investments Valuation'!BC115:BC119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BD115:BD119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BE115:BE119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BF115:BF119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BG115:BG119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BH115:BH119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BI115:BI119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BJ115:BJ119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BK115:BK119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BL115:BL119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BM115:BM119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BN115:BN119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BO115:BO119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BP115:BP119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BQ115:BQ119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BR115:BR119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BS115:BS119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BT115:BT119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BU115:BU119)","v":0},{"$f":"+COUNT('Future Investments Valuation'!BV115:BV119)","v":0}]
[]
[null,null,"Ke ",null,null,null,null,null,{"$f":"IF(I532=0,$D$532,(I532/I533)*$D$533+(1-(I532/I533))*$D$532)","v":0.13699999999999998},0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13299999999999998,0.12899999999999998,0.12499999999999997,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12099999999999998,0.12499999999999997,0.12899999999999998,0.13299999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,{"$f":"IF(BB532=0,$D$532,(BB532/BB533)*$D$533+(1-(BB532/BB533))*$D$532)","v":0.13699999999999998},0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998,0.13699999999999998]
[]
[]
[]
[]
[]
[null,null,"For Base Case Comparison"]
[]
[null,null,"Valuation @ 31/12/2024 - [000' EUR]"]
[null,null,"Year","Valuation","Active"]
[null,null,"Spain",230039.39007545804,{"$f":"+D545*$F$3","v":230039.39007545804}]
[null,null,"Colombia",629004.36165747955,{"$f":"+D546*$F$5","v":629004.36165747955}]
[null,null,"Chile",598163.09599169134,{"$f":"+D547*$F$4","v":598163.09599169134}]
[null,null,"Italy",817027.56419937627,{"$f":"+D548*$F6","v":817027.56419937627}]
[null,null,"Uruguay",85339.874187981681,{"$f":"+D549*$F7","v":85339.874187981681}]
[null,null,"Paraguay",82269.59095540113,{"$f":"+D550*$F9","v":82269.59095540113}]
[null,null,"Brazil",57711.272625403915,{"$f":"+D551*$F11","v":57711.272625403915}]
[null,null,"Mexico",64554.037733451551,{"$f":"+D552*$F8","v":64554.037733451551}]
[null,null,"Recent awards and other",68230.392531381556,{"$f":"+D553*$F10","v":68230.392531381556}]
[null,null,"USA",16225.949230490798,{"$f":"+D554*$F12","v":16225.949230490798}]
[null,null,"Valuation Current Infrastructure Portfolio",{"$f":"+SUM(D545:D554)","v":2648565.5291881156},{"$f":"+SUM(E545:E554)","v":2648565.5291881156}]
[null,null,"Water - Long Term Plants Contracts",101386.40079788859,{"$f":"+D556*$F$13","v":101386.40079788859}]
[null,null,"Water - Integrated Cycle + O&M Contracts",294493.31827724213,{"$f":"+D557*$F$13","v":294493.31827724213}]
[null,null,"Valuation current Waste Water & Energy Portfolio",{"$f":"+D555+D556+D557","v":3044445.2482632464},{"$f":"+SUM(E556:E557)","v":395879.71907513071}]
[null,null,"Future investments",506742.96005748707,{"$f":"+D559*$F$14","v":506742.96005748707}]
[null,null,"Total valuation @ 31/12/2024",{"$f":"+D558+D559","v":3551188.2083207336},{"$f":"+E555+E556+E557+E559","v":3551188.2083207336}]
[]
[]
[]
[null,null,"Eq Value Gráfico (Valor)",null,null,null,null,null,null,2024,{"$f":"+J564+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV564+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,230.03939007545804,225.68684230687276,229.48267112872423,241.76628982523039,209.55692875204659,215.30145327558378,220.82446483551766,226.01279025526179,229.97987123730957,220.75914270316065,197.01054855322261,170.57280142348409,155.91420036008435,150.10126507149329,140.60740008365133,128.37251595131178,113.58721812378469,85.753539921407466,43.271417251689783,21.899668977249885,21.227726157537688,21.751627132710528,21.396618237035806,21.446423697185605,18.888562063505521,13.310045006019859,6.1480336342912807,2.0232639620541071,1.618440504659183,1.1615152031169271,0.64814806955969029,7.2813690334419423E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,null,null,598.16309599169131,789.88285835098429,947.965261419993,957.65840485194963,874.95215763296233,846.05470365890494,864.1828302568573,846.77084203529444,807.30541201336564,753.56243061014209,668.08329792738959,675.71644470729018,685.1919335295355,719.33378579943053,744.44586178025975,766.09829347468303,801.06930244139687,823.1924990073162,833.31415811099339,855.31080581383912,904.6392899416511,948.0516815010003,994.5474809295888,1057.333187445219,1087.2682259752978,1087.2725806979438,1075.9707595348893,1070.5574867311134,1055.0353477424662,1024.1103406468869,941.96678156698192,834.14247172915532,710.44754795891618,626.8810840769471,582.65974181118895,526.07699980025677,467.96327639388369,390.70178723555136,271.79488463728586,129.65955689864512,5.6676665419157971E-5,6.3024451946103695E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,null,null,629.00436165747954,775.74199091706294,837.39587141348079,886.76107655447572,931.13966270126571,908.18538893021559,887.65044719829166,829.32645466766576,724.31133844653959,629.84501119717243,557.90187720318511,541.48132822804075,517.9106269134785,523.16189921263731,491.40506016835133,442.90687353057058,379.07284125535915,339.30384389725458,319.52986129452796,260.32933810268776,154.7965985238755,53.18856550659951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,null,null,817.02756419937623,864.87844795806654,815.33715092216562,739.26986656459019,772.05479484981481,777.53271227566938,781.27965525581556,786.38759068471779,791.56078708694463,798.00114376657302,804.28022914991652,781.41896075864656,786.15706330210628,808.73073257240924,834.61197099508422,857.48410699034457,881.28552746674097,904.0347590635231,929.56003074466685,953.81075877246099,974.07237218710748,967.98871983145716,976.07894654507038,984.99504859411854,1025.756543313106,1067.3560381178261,1111.3706253485934,1158.2127633396176,1166.6795887511228,1104.4377899175972,1025.8303117189653,937.72625034170085,838.44656930721112,730.44784837560542,607.58060079056884,486.64094216757934,317.8766659632409,172.08257964579605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",null,null,null,null,null,null,85.339874187981678,94.248658258042497,104.61129823351425,106.68731080924245,105.79767824288996,106.34236366014582,105.62437915984795,105.1648472931345,103.34338358303111,101.39119630458401,98.753766658070532,99.416355936249275,101.16204226500895,100.28862719329878,69.915212202656335,26.750366294026499,18.478134664575855,6.2795176659673224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mexico",null,null,null,null,null,null,64.554037733451551,62.20105135498553,61.533058437850258,52.369616620429603,46.780032726314403,46.863774520393527,46.688735551379871,45.944260591826342,45.512778529621031,45.035436171785463,44.59918025406445,44.032289904249481,42.503191518254475,41.115148549713069,40.515012590473191,39.842588502993131,39.475652936811734,38.726568224685373,34.938001723955679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",null,null,null,null,null,null,82.269590955401128,82.770969815340095,82.952096446753984,82.758643259778538,86.412766307862299,90.721577438384244,94.944829349299894,96.143398264841991,98.226898516944047,98.803616142139973,97.778170034854455,95.592220767440608,90.662840506624818,88.232138321713009,84.571964694356879,78.489043043901148,69.013457262674265,57.063773719471172,57.667653265983112,57.652015592238783,55.628603189748837,39.651906911885305,15.638923194598368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",null,null,null,null,null,null,68.230392531381554,55.726535487336101,106.64992798787294,178.53951504834686,254.63793351140663,308.9642452580394,380.45495897538353,568.49506908813783,615.02609536265447,695.50613769671031,727.47644124260728,676.7784709130234,711.51296142185186,750.06453459206807,792.15176399511859,869.81505581798126,874.56359551615947,890.55498532216643,841.9891715107417,852.83137010098915,884.25177955065817,894.36524344159159,888.87742207659721,876.66875690752829,859.23868216906715,825.94825378342716,792.85175561983783,750.78546073459552,705.47060205666742,646.79001330268693,577.73085771944739,498.48328134606777,453.89358064467382,469.4001636437597,486.38204772899348,504.54877051215931,523.34043881066816,544.09093337883041,566.24565928296465,590.15444705070024,615.9470650597442,643.61316854621816,624.84143150923728,608.94583893888091,588.58031174720713,565.61460396507664,539.7300120194999,509.58326183432069,474.7049754693507,435.58448268679211,391.45216210141371,342.90649452149484,293.76826149991103,234.38930565434785,166.33746916713838,91.513189667807907,10.981254225713892,0.13122565287795973,0.14034583575297688,-3.924959183178453E-8,0,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,null,null,57.711272625403915,94.002169645497318,152.42800988278466,174.07278728555301,187.21445876659931,198.96673860658072,214.35299447918189,236.81225138584841,257.18656714257497,283.57887592733829,291.90257342002769,314.50335573928015,331.57447244226404,349.11664762596229,367.29125827891642,401.80255312638974,446.97212042656031,496.11011316820446,515.30789939201168,532.66250504930804,534.3800598607412,526.45018699389232,488.3696763378569,421.61504806256733,333.56668228339021,233.73080778888257,117.06923153974864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",null,null,null,null,null,null,16.225949230490798,15.771710077785603,16.520480359217078,17.134787289143976,17.811253107994499,18.424504748707662,19.106046787509413,19.576414778655103,19.896669876988263,20.049897769143193,20.13054106698954,20.488906134375956,20.606669342821196,20.664417379749366,20.659940768825116,20.610989384568441,20.840567032388361,20.786930532076205,20.692859655693606,20.560456050768892,20.399052773787009,20.451695039155837,20.310376406489794,20.135376047784916,19.932411366079752,19.708318839278078,19.718438206638456,19.534448055645811,19.361760014440346,19.218631797409689,19.097198568908151,19.147606137238,19.107614677312306,19.094547795031264,19.108033019031879,19.124020876161019,19.221663558757569,19.231411250723212,19.243206834582612,19.260608315080809,19.302910183629169,19.408973913331938,19.525278995050531,19.66809400034554,16.35855164930884,8.4776380376591689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water",null,null,null,null,null,null,395.87971907513071,370.90242368504772,357.86146326360569,378.82779008953042,398.64727093866708,421.98235120457474,445.18623432899767,415.83085822280265,380.80795721214815,399.51092272971471,418.26724632338869,427.87655329015485,448.055740716564,429.19925456334181,435.91476180436507,388.87231299013649,400.32729241293009,411.12210185372322,421.85141948447693,428.67586884155742,440.35940461397132,452.78065744741565,461.29539977707486,470.05628339822096,476.01551304256333,479.04556691368839,482.36876197827877,484.81805049422496,487.01958781551235,484.596628277972,490.4941702216621,475.05146558684743,475.7217593493678,475.64537780066456,483.15424932335668,486.42814946791066,495.22973652176501,504.20850232578209,513.36845920954534,522.71372032703118,532.24850238815975,541.9771284678917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,null,null,506.7429600574871,650.37265837098835,890.28208176035355,1306.766802748652,1857.5182517963353,2520.1352892183791,3238.1791615718989,3795.9313212872726,4575.1580666290256,5053.9239310459816,5680.7996926042806,6279.8021906988115,6888.3411381924143,7372.7315573341475,7952.6328568957051,8545.2405100441447,9079.0970401901377,9655.3897264583284,10197.756799903489,10738.053465495932,11270.368882930454,11782.71257906901,12283.700178758203,12763.357418438118,13221.494317340836,13493.172610601108,13654.257579130463,13712.229389546195,13605.422100040649,13664.167396570267,13688.243772810769,13620.44934314242,13536.177354644016,13570.181778448774,13569.879921821066,13556.571142601453,13569.988876003974,13561.879632675982,13564.603187421706,13565.100788526608,13563.486869964234,13564.870052205577,13564.095452973066,13564.000264211298,13564.000254270162,13564.000242820881,13564.000229836862,13564.000215091397,13564.000198333224,13564.000179281558,13564.000157620309,13564.000132993679,13564.000104988598,13564.000073149304,13564.000036948504,13563.999995792527,13563.999949019055,13563.999895775612,13563.999835274108,13563.999766483887,13563.999688269412,13563.999599339561,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J565:J576)","v":3551.1882083207338},4082.1863162280097,4603.0193712563168,5122.6128909469226,5742.5231893341588,6459.475102795579,7298.4747377499825,7972.3960985554586,8648.3158256371462,9099.9677420644457,9606.9835644379964,10127.679878501047,10779.592880511007,11352.740008215966,11974.723064257763,12566.285209151052,13123.782749729518,13728.318358834124,14215.87927233823,14721.786252797032,15260.123769729533,15707.392862874718,16150.215022262517,16615.607542590744,17042.160937553846,17219.544221748176,17259.75518499274,17198.160862863446,17040.607426925519,16944.482315715937,16744.011240676293,16385.073231973765,16033.794426581499,15891.650800140782,15748.764594494205,15579.39002542552,15393.62065725229,15192.194846512666,14935.255397386085,14826.889121118065,14730.985404272433,14769.86938615747,14208.462163477354,14192.614197150524,{"$f":"+SUM(BB565:BB576)","v":14168.939117666678},14138.092484823617,14103.730241856361,14073.583476925718,14038.705173802575,13999.584661968351,13955.452319721722,13906.906627515173,13857.768366488508,13798.389378803651,13730.337506115642,13655.513185460335,13574.981203244768,13564.131121428491,13564.14018110986,13563.999766444636,13563.999688269412,13563.999599339561,0,0,0,0,0]
[]
[]
[null,null,"Eq Value Gráfico (Active Base Case)",null,null,null,null,null,null,2024,{"$f":"+J580+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"+BV580+1","v":2089},2090]
[null,null,"Spain",null,null,null,null,null,null,{"$f":"+J565*$F3","v":230.03939007545804},225.68684230687276,229.48267112872423,241.76628982523039,209.55692875204659,215.30145327558378,220.82446483551766,226.01279025526179,229.97987123730957,220.75914270316065,197.01054855322261,170.57280142348409,155.91420036008435,150.10126507149329,140.60740008365133,128.37251595131178,113.58721812378469,85.753539921407466,43.271417251689783,21.899668977249885,21.227726157537688,21.751627132710528,21.396618237035806,21.446423697185605,18.888562063505521,13.310045006019859,6.1480336342912807,2.0232639620541071,1.618440504659183,1.1615152031169271,0.64814806955969029,7.2813690334419423E-2,{"$f":"+AP565*$F3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,null,null,{"$f":"+J566*$F4","v":598.16309599169131},789.88285835098429,947.965261419993,957.65840485194963,874.95215763296233,846.05470365890494,864.1828302568573,846.77084203529444,807.30541201336564,753.56243061014209,668.08329792738959,675.71644470729018,685.1919335295355,719.33378579943053,744.44586178025975,766.09829347468303,801.06930244139687,823.1924990073162,833.31415811099339,855.31080581383912,904.6392899416511,948.0516815010003,994.5474809295888,1057.333187445219,1087.2682259752978,1087.2725806979438,1075.9707595348893,1070.5574867311134,1055.0353477424662,1024.1103406468869,941.96678156698192,834.14247172915532,{"$f":"+AP566*$F4","v":710.44754795891618},626.8810840769471,582.65974181118895,526.07699980025677,467.96327639388369,390.70178723555136,271.79488463728586,129.65955689864512,5.6676665419157971E-5,6.3024451946103695E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,null,null,{"$f":"+J567*$F5","v":629.00436165747954},775.74199091706294,837.39587141348079,886.76107655447572,931.13966270126571,908.18538893021559,887.65044719829166,829.32645466766576,724.31133844653959,629.84501119717243,557.90187720318511,541.48132822804075,517.9106269134785,523.16189921263731,491.40506016835133,442.90687353057058,379.07284125535915,339.30384389725458,319.52986129452796,260.32933810268776,154.7965985238755,53.18856550659951,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP567*$F5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,null,null,{"$f":"+J568*$F6","v":817.02756419937623},864.87844795806654,815.33715092216562,739.26986656459019,772.05479484981481,777.53271227566938,781.27965525581556,786.38759068471779,791.56078708694463,798.00114376657302,804.28022914991652,781.41896075864656,786.15706330210628,808.73073257240924,834.61197099508422,857.48410699034457,881.28552746674097,904.0347590635231,929.56003074466685,953.81075877246099,974.07237218710748,967.98871983145716,976.07894654507038,984.99504859411854,1025.756543313106,1067.3560381178261,1111.3706253485934,1158.2127633396176,1166.6795887511228,1104.4377899175972,1025.8303117189653,937.72625034170085,{"$f":"+AP568*$F6","v":838.44656930721112},730.44784837560542,607.58060079056884,486.64094216757934,317.8766659632409,172.08257964579605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",null,null,null,null,null,null,{"$f":"+J569*$F7","v":85.339874187981678},94.248658258042497,104.61129823351425,106.68731080924245,105.79767824288996,106.34236366014582,105.62437915984795,105.1648472931345,103.34338358303111,101.39119630458401,98.753766658070532,99.416355936249275,101.16204226500895,100.28862719329878,69.915212202656335,26.750366294026499,18.478134664575855,6.2795176659673224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP569*$F7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mexico",null,null,null,null,null,null,{"$f":"+J570*$F8","v":64.554037733451551},62.20105135498553,61.533058437850258,52.369616620429603,46.780032726314403,46.863774520393527,46.688735551379871,45.944260591826342,45.512778529621031,45.035436171785463,44.59918025406445,44.032289904249481,42.503191518254475,41.115148549713069,40.515012590473191,39.842588502993131,39.475652936811734,38.726568224685373,34.938001723955679,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP570*$F8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",null,null,null,null,null,null,{"$f":"+J571*$F9","v":82.269590955401128},82.770969815340095,82.952096446753984,82.758643259778538,86.412766307862299,90.721577438384244,94.944829349299894,96.143398264841991,98.226898516944047,98.803616142139973,97.778170034854455,95.592220767440608,90.662840506624818,88.232138321713009,84.571964694356879,78.489043043901148,69.013457262674265,57.063773719471172,57.667653265983112,57.652015592238783,55.628603189748837,39.651906911885305,15.638923194598368,0,0,0,0,0,0,0,0,0,{"$f":"+AP571*$F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",null,null,null,null,null,null,{"$f":"+J572*$F10","v":68.230392531381554},55.726535487336101,106.64992798787294,178.53951504834686,254.63793351140663,308.9642452580394,380.45495897538353,568.49506908813783,615.02609536265447,695.50613769671031,727.47644124260728,676.7784709130234,711.51296142185186,750.06453459206807,792.15176399511859,869.81505581798126,874.56359551615947,890.55498532216643,841.9891715107417,852.83137010098915,884.25177955065817,894.36524344159159,888.87742207659721,876.66875690752829,859.23868216906715,825.94825378342716,792.85175561983783,750.78546073459552,705.47060205666742,646.79001330268693,577.73085771944739,498.48328134606777,{"$f":"+AP572*$F10","v":453.89358064467382},469.4001636437597,486.38204772899348,504.54877051215931,523.34043881066816,544.09093337883041,566.24565928296465,590.15444705070024,615.9470650597442,643.61316854621816,624.84143150923728,608.94583893888091,588.58031174720713,565.61460396507664,539.7300120194999,509.58326183432069,474.7049754693507,435.58448268679211,391.45216210141371,342.90649452149484,293.76826149991103,234.38930565434785,166.33746916713838,91.513189667807907,10.981254225713892,0.13122565287795973,0.14034583575297688,-3.924959183178453E-8,0,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,null,null,{"$f":"+J573*$F11","v":57.711272625403915},94.002169645497318,152.42800988278466,174.07278728555301,187.21445876659931,198.96673860658072,214.35299447918189,236.81225138584841,257.18656714257497,283.57887592733829,291.90257342002769,314.50335573928015,331.57447244226404,349.11664762596229,367.29125827891642,401.80255312638974,446.97212042656031,496.11011316820446,515.30789939201168,532.66250504930804,534.3800598607412,526.45018699389232,488.3696763378569,421.61504806256733,333.56668228339021,233.73080778888257,117.06923153974864,0,0,0,0,0,{"$f":"+AP573*$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",null,null,null,null,null,null,{"$f":"+J574*$F12","v":16.225949230490798},15.771710077785603,16.520480359217078,17.134787289143976,17.811253107994499,18.424504748707662,19.106046787509413,19.576414778655103,19.896669876988263,20.049897769143193,20.13054106698954,20.488906134375956,20.606669342821196,20.664417379749366,20.659940768825116,20.610989384568441,20.840567032388361,20.786930532076205,20.692859655693606,20.560456050768892,20.399052773787009,20.451695039155837,20.310376406489794,20.135376047784916,19.932411366079752,19.708318839278078,19.718438206638456,19.534448055645811,19.361760014440346,19.218631797409689,19.097198568908151,19.147606137238,{"$f":"+AP574*$F12","v":19.107614677312306},19.094547795031264,19.108033019031879,19.124020876161019,19.221663558757569,19.231411250723212,19.243206834582612,19.260608315080809,19.302910183629169,19.408973913331938,19.525278995050531,19.66809400034554,16.35855164930884,8.4776380376591689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water",null,null,null,null,null,null,{"$f":"+J575*$F13","v":395.87971907513071},370.90242368504772,357.86146326360569,378.82779008953042,398.64727093866708,421.98235120457474,445.18623432899767,415.83085822280265,380.80795721214815,399.51092272971471,418.26724632338869,427.87655329015485,448.055740716564,429.19925456334181,435.91476180436507,388.87231299013649,400.32729241293009,411.12210185372322,421.85141948447693,428.67586884155742,440.35940461397132,452.78065744741565,461.29539977707486,470.05628339822096,476.01551304256333,479.04556691368839,482.36876197827877,484.81805049422496,487.01958781551235,484.596628277972,490.4941702216621,475.05146558684743,{"$f":"+AP575*$F13","v":475.7217593493678},475.64537780066456,483.15424932335668,486.42814946791066,495.22973652176501,504.20850232578209,513.36845920954534,522.71372032703118,532.24850238815975,541.9771284678917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,null,null,{"$f":"+J576*$F14","v":506.7429600574871},650.37265837098835,890.28208176035355,1306.766802748652,1857.5182517963353,2520.1352892183791,3238.1791615718989,3795.9313212872726,4575.1580666290256,5053.9239310459816,5680.7996926042806,6279.8021906988115,6888.3411381924143,7372.7315573341475,7952.6328568957051,8545.2405100441447,9079.0970401901377,9655.3897264583284,10197.756799903489,10738.053465495932,11270.368882930454,11782.71257906901,12283.700178758203,12763.357418438118,13221.494317340836,13493.172610601108,13654.257579130463,13712.229389546195,13605.422100040649,13664.167396570267,13688.243772810769,13620.44934314242,{"$f":"+AP576*$F14","v":13536.177354644016},13570.181778448774,13569.879921821066,13556.571142601453,13569.988876003974,13561.879632675982,13564.603187421706,13565.100788526608,13563.486869964234,13564.870052205577,13564.095452973066,13564.000264211298,13564.000254270162,13564.000242820881,13564.000229836862,13564.000215091397,13564.000198333224,13564.000179281558,13564.000157620309,13564.000132993679,13564.000104988598,13564.000073149304,13564.000036948504,13563.999995792527,13563.999949019055,13563.999895775612,13563.999835274108,13563.999766483887,13563.999688269412,13563.999599339561,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J581:J592)","v":3551.1882083207338},4082.1863162280097,4603.0193712563168,5122.6128909469226,5742.5231893341588,6459.475102795579,7298.4747377499825,7972.3960985554586,8648.3158256371462,9099.9677420644457,9606.9835644379964,10127.679878501047,10779.592880511007,11352.740008215966,11974.723064257763,12566.285209151052,13123.782749729518,13728.318358834124,14215.87927233823,14721.786252797032,15260.123769729533,15707.392862874718,16150.215022262517,16615.607542590744,17042.160937553846,17219.544221748176,17259.75518499274,17198.160862863446,17040.607426925519,16944.482315715937,16744.011240676293,16385.073231973765,16033.794426581499,15891.650800140782,15748.764594494205,15579.39002542552,15393.62065725229,15192.194846512666,14935.255397386085,14826.889121118065,14730.985404272433,14769.86938615747,14208.462163477354,14192.614197150524,{"$f":"+SUM(BB581:BB592)","v":14168.939117666678},14138.092484823617,14103.730241856361,14073.583476925718,14038.705173802575,13999.584661968351,13955.452319721722,13906.906627515173,13857.768366488508,13798.389378803651,13730.337506115642,13655.513185460335,13574.981203244768,13564.131121428491,13564.14018110986,13563.999766444636,13563.999688269412,13563.999599339561,0,0,0,0,0]
[]
[]
[]
[null,null,"For Macro"]
[]
[]
[null,null,"Country","Ke 2024","EBITDA Multiple"]
[null,null,"Spain",8.1949999999999995E-2]
[null,null,"Colombia",0.13805000000000001]
[null,null,"Chile",0.11855499999999999]
[null,null,"Italy",7.1955000000000005E-2]
[null,null,"Uruguay",0.10995000000000001]
[null,null,"Paraguay",0.12195]
[null,null,"Brazil",0.16195000000000001]
[null,null,"Mexico",0.14099999999999999]
[null,null,"Recent awards and other",0.11207]
[null,null,"USA",6.9489999999999996E-2]
[null,null,"Water",0.13500000000000001,12.5]
[null,null,"Future investments",0.13699999999999998]
[]
[]
[]
[null,null,"Country","CPI Scenario"]
[null,null,"Spain",1]
[null,null,"Chile",1]
[null,null,"Colombia",1]
[null,null,"Italy",1]
[null,null,"Uruguay",1]
[null,null,"Mexico",1]
[null,null,"Paraguay",1]
[null,null,"Recent awards and other",1]
[null,null,"Brasil",1]
[null,null,"USA",1]
[]
[]
[]
[null,null,"Gráfico por tipologia de activo >>"]
[]
[]
[null,null,"Distribuciones",null,null,null,null,null,null,2024,{"$f":"+J633+1","v":2025},{"$f":"+K633+1","v":2026},{"$f":"+L633+1","v":2027},{"$f":"+M633+1","v":2028},{"$f":"+N633+1","v":2029},{"$f":"+O633+1","v":2030},{"$f":"+P633+1","v":2031},{"$f":"+Q633+1","v":2032},{"$f":"+R633+1","v":2033},{"$f":"+S633+1","v":2034},{"$f":"+T633+1","v":2035},{"$f":"+U633+1","v":2036},{"$f":"+V633+1","v":2037},{"$f":"+W633+1","v":2038},{"$f":"+X633+1","v":2039},{"$f":"+Y633+1","v":2040},{"$f":"+Z633+1","v":2041},{"$f":"+AA633+1","v":2042},{"$f":"+AB633+1","v":2043},{"$f":"+AC633+1","v":2044},{"$f":"+AD633+1","v":2045},{"$f":"+AE633+1","v":2046},{"$f":"+AF633+1","v":2047},{"$f":"+AG633+1","v":2048},{"$f":"+AH633+1","v":2049},{"$f":"+AI633+1","v":2050},{"$f":"+AJ633+1","v":2051},{"$f":"+AK633+1","v":2052},{"$f":"+AL633+1","v":2053},{"$f":"+AM633+1","v":2054},{"$f":"+AN633+1","v":2055},{"$f":"+AO633+1","v":2056},{"$f":"+AP633+1","v":2057},{"$f":"+AQ633+1","v":2058},{"$f":"+AR633+1","v":2059},{"$f":"+AS633+1","v":2060},{"$f":"+AT633+1","v":2061},{"$f":"+AU633+1","v":2062},{"$f":"+AV633+1","v":2063},{"$f":"+AW633+1","v":2064},{"$f":"+AX633+1","v":2065},{"$f":"+AY633+1","v":2066},{"$f":"+AZ633+1","v":2067},{"$f":"+BA633+1","v":2068},{"$f":"+BB633+1","v":2069},{"$f":"+BC633+1","v":2070},{"$f":"+BD633+1","v":2071},{"$f":"+BE633+1","v":2072},{"$f":"+BF633+1","v":2073},{"$f":"+BG633+1","v":2074},{"$f":"+BH633+1","v":2075},{"$f":"+BI633+1","v":2076},{"$f":"+BJ633+1","v":2077},{"$f":"+BK633+1","v":2078},{"$f":"+BL633+1","v":2079},{"$f":"+BM633+1","v":2080},{"$f":"+BN633+1","v":2081},{"$f":"+BO633+1","v":2082},{"$f":"+BP633+1","v":2083},{"$f":"+BQ633+1","v":2084},{"$f":"+BR633+1","v":2085},{"$f":"+BS633+1","v":2086},{"$f":"+BT633+1","v":2087},{"$f":"+BU633+1","v":2088},{"$f":"+BV633+1","v":2089},{"$f":"+BW633+1","v":2090}]
[null,null,"Highways",null,null,null,null,null,null,173629.20297789303,134305.51082683934,210864.83240820511,320017.80912994797,332986.23248775926,270996.02127734415,211628.90642133975,311753.35657969763,371535.80754752021,375624.29453034425,399720.29563573323,398755.32661016862,287571.43662002514,200592.91802495482,255562.44662495912,234790.91702756941,322455.04902677832,300549.26893091638,359871.24487507704,316853.17627671146,366493.5514430987,432238.643049879,410640.08378813777,356873.43888673279,366050.23538762168,417414.43307650212,429068.24861468474,401631.31016009918,321816.87169632944,414837.47782482149,478108.90229748737,491578.79722043296,462636.38733669679,347504.75393505656,305500.07348523813,302135.58338064631,337089.34383409453,313961.94386045658,362789.87834272627,188021.64040785457,159404.48667082642,15142.217541094304,63502.922336358795,59322.072061179293,62687.262998278115,63872.039448684329,65194.806921187293,67657.986020545068,70294.32306245761,72112.48857767896,74405.442132110576,75751.59285031585,72970.234386626951,79795.850019347228,84341.89323016374,86384.733606446433,86892.102124006458,16341.212265179203,0,150.09991058740061,0,0,0,0,0,0,0]
[null,null,"Transportation",null,null,null,null,null,null,509.4786890269059,2239.8171466173212,680.17467282699795,10235.639347846587,15589.840508938281,15786.412519344398,17698.276481805326,17778.799920809557,19704.538689318601,26079.919726086002,19534.028054541937,12735.096409414702,12330.375556219064,15188.886339736757,44586.863487786068,55133.064910007015,4750.4693636608299,3650.8149221350213,20759.469671576553,25414.143963979037,-2260.3589666169619,793.44902038695966,821.00967935568656,849.76122332277851,879.36494958527578,765.61643248512507,675.52664849764983,552.95026693649402,570.7311022833112,589.63742292430663,608.61138021274462,628.48252092925247,78.784412941841822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Social",null,null,null,null,null,null,8691.3901819666044,54658.356158225077,30496.029122637628,55850.046489965302,57081.562428995407,87471.326114848096,104009.39757630578,72959.564652101166,74141.549118407987,91214.689146150995,95537.007626675841,36326.34383074323,28623.150403135111,30745.769590319589,30043.582314967884,32323.258320776236,33026.983888473027,51194.081686883568,59850.968392323004,66441.238347613078,3179.7721774189386,2952.7923395077914,3218.1010402717357,3287.7067481033428,3396.0303218401796,3485.3977046607565,3390.4878299761485,9770.3533364584182,1530.3321810729562,1488.7705380342602,1457.1281384215124,1276.8477299412402,1370.7500879120471,1341.0461030152353,1313.5858480291893,1312.0204377964772,1231.4767683306534,1326.1579253776104,1324.7874980681145,1320.0013945057181,1296.3104093498284,1235.4885280594619,1232.6186053327235,1214.1918847828915,4676.4748840587608,9017.8329512766395,9066.8338812764814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Aportaciones",null,null,null,null,null,null,2024,{"$f":"+J639+1","v":2025},{"$f":"+K639+1","v":2026},{"$f":"+L639+1","v":2027},{"$f":"+M639+1","v":2028},{"$f":"+N639+1","v":2029},{"$f":"+O639+1","v":2030},{"$f":"+P639+1","v":2031},{"$f":"+Q639+1","v":2032},{"$f":"+R639+1","v":2033},{"$f":"+S639+1","v":2034},{"$f":"+T639+1","v":2035},{"$f":"+U639+1","v":2036},{"$f":"+V639+1","v":2037},{"$f":"+W639+1","v":2038},{"$f":"+X639+1","v":2039},{"$f":"+Y639+1","v":2040},{"$f":"+Z639+1","v":2041},{"$f":"+AA639+1","v":2042},{"$f":"+AB639+1","v":2043},{"$f":"+AC639+1","v":2044},{"$f":"+AD639+1","v":2045},{"$f":"+AE639+1","v":2046},{"$f":"+AF639+1","v":2047},{"$f":"+AG639+1","v":2048},{"$f":"+AH639+1","v":2049},{"$f":"+AI639+1","v":2050},{"$f":"+AJ639+1","v":2051},{"$f":"+AK639+1","v":2052},{"$f":"+AL639+1","v":2053},{"$f":"+AM639+1","v":2054},{"$f":"+AN639+1","v":2055},{"$f":"+AO639+1","v":2056},{"$f":"+AP639+1","v":2057},{"$f":"+AQ639+1","v":2058},{"$f":"+AR639+1","v":2059},{"$f":"+AS639+1","v":2060},{"$f":"+AT639+1","v":2061},{"$f":"+AU639+1","v":2062},{"$f":"+AV639+1","v":2063},{"$f":"+AW639+1","v":2064},{"$f":"+AX639+1","v":2065},{"$f":"+AY639+1","v":2066},{"$f":"+AZ639+1","v":2067},{"$f":"+BA639+1","v":2068},{"$f":"+BB639+1","v":2069},{"$f":"+BC639+1","v":2070},{"$f":"+BD639+1","v":2071},{"$f":"+BE639+1","v":2072},{"$f":"+BF639+1","v":2073},{"$f":"+BG639+1","v":2074},{"$f":"+BH639+1","v":2075},{"$f":"+BI639+1","v":2076},{"$f":"+BJ639+1","v":2077},{"$f":"+BK639+1","v":2078},{"$f":"+BL639+1","v":2079},{"$f":"+BM639+1","v":2080},{"$f":"+BN639+1","v":2081},{"$f":"+BO639+1","v":2082},{"$f":"+BP639+1","v":2083},{"$f":"+BQ639+1","v":2084},{"$f":"+BR639+1","v":2085},{"$f":"+BS639+1","v":2086},{"$f":"+BT639+1","v":2087},{"$f":"+BU639+1","v":2088},{"$f":"+BV639+1","v":2089},{"$f":"+BW639+1","v":2090}]
[null,null,"Highways",null,null,null,null,null,null,-137463.28400663449,-237190.5388207974,-93551.820662758284,-84103.581546347952,-63448.597062906665,-30650.50598483943,-52436.610624087858,-77835.897456376319,0,0,0,0,0,3.0855690275540344E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9141.2398010345478,2796.0391656030874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4727.9865236559135,0,0,-4.1977438464093559E-5,0,0,0,0,0,0]
[null,null,"Transportation",null,null,null,null,null,null,-2341.8892137495059,-114.73387381069584,-459.84633950248741,-8577.4826414006839,-8692.2165152113794,0,0,0,-0.35632769717140161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Social",null,null,null,null,null,null,-32136.76407245472,-49569.851175665019,-45194.205086902672,-6141.3685138780638,0,0,0,-2.6357915303698576E-4,-2.7384278187270183E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Valoración ",null,null,null,null,null,null,2024,null,"Adj"]
[null,null,"Highways",null,null,null,null,null,null,{"$f":"2217373.32300315-L646","v":2217781.6995830541},null,-408.37657990399748]
[null,null,"Transportation",null,null,null,null,null,null,105542.10939762101]
[null,null,"Social",null,null,null,null,null,null,325241.7202074455]
[null,null,"Check",null,null,null,null,null,null,{"$f":"+SUM(J646:J648)-SUM(J565:J574)*1000","v":4.1909515857696533E-9}]
[]
[null,null,"For graph",null,null,null,null,null,null,"Blank"]
[null,null,"Highways",null,null,null,null,null,{"$f":"(+J646) / 1000","v":2217.781699583054}]
[null,null,"Other Transportation",null,null,null,null,null,{"$f":"(+J647) / 1000","v":105.542109397621},{"$f":"+I652","v":2217.781699583054}]
[null,null,"Social",null,null,null,null,null,{"$f":"(+J648) / 1000","v":325.2417202074455},{"$f":"+J653+I653","v":2323.323808980675}]
[null,null,"Water",null,null,null,null,null,395.87971907513071,2648.5655291881203]
[null,null,"Future Investments",null,null,null,null,null,506.74296005748727,3044.445248263251]
[null,null,"Total EqV",null,null,null,null,null,{"$f":"+SUM(I652:I656)","v":3551.1882083207383}]
[]
[]
[null,null,"Gráficos Caso Base >>>"]
[]
[]
[]
[null,null,"Curva de Valoración ",null,null,null,null,null,null,2024,{"$f":"+J664+1","v":2025},{"$f":"+K664+1","v":2026},{"$f":"+L664+1","v":2027},{"$f":"+M664+1","v":2028},{"$f":"+N664+1","v":2029},{"$f":"+O664+1","v":2030},{"$f":"+P664+1","v":2031},{"$f":"+Q664+1","v":2032},{"$f":"+R664+1","v":2033},{"$f":"+S664+1","v":2034},{"$f":"+T664+1","v":2035},{"$f":"+U664+1","v":2036},{"$f":"+V664+1","v":2037},{"$f":"+W664+1","v":2038},{"$f":"+X664+1","v":2039},{"$f":"+Y664+1","v":2040},{"$f":"+Z664+1","v":2041},{"$f":"+AA664+1","v":2042},{"$f":"+AB664+1","v":2043},{"$f":"+AC664+1","v":2044},{"$f":"+AD664+1","v":2045},{"$f":"+AE664+1","v":2046},{"$f":"+AF664+1","v":2047},{"$f":"+AG664+1","v":2048},{"$f":"+AH664+1","v":2049},{"$f":"+AI664+1","v":2050},{"$f":"+AJ664+1","v":2051},{"$f":"+AK664+1","v":2052},{"$f":"+AL664+1","v":2053},{"$f":"+AM664+1","v":2054},{"$f":"+AN664+1","v":2055},{"$f":"+AO664+1","v":2056},{"$f":"+AP664+1","v":2057},{"$f":"+AQ664+1","v":2058},{"$f":"+AR664+1","v":2059},{"$f":"+AS664+1","v":2060},{"$f":"+AT664+1","v":2061},{"$f":"+AU664+1","v":2062},{"$f":"+AV664+1","v":2063},{"$f":"+AW664+1","v":2064},{"$f":"+AX664+1","v":2065},{"$f":"+AY664+1","v":2066},{"$f":"+AZ664+1","v":2067},{"$f":"+BA664+1","v":2068},{"$f":"+BB664+1","v":2069},{"$f":"+BC664+1","v":2070},{"$f":"+BD664+1","v":2071},{"$f":"+BE664+1","v":2072},{"$f":"+BF664+1","v":2073},{"$f":"+BG664+1","v":2074},{"$f":"+BH664+1","v":2075},{"$f":"+BI664+1","v":2076},{"$f":"+BJ664+1","v":2077},{"$f":"+BK664+1","v":2078},{"$f":"+BL664+1","v":2079},{"$f":"+BM664+1","v":2080},{"$f":"+BN664+1","v":2081},{"$f":"+BO664+1","v":2082},{"$f":"+BP664+1","v":2083},{"$f":"+BQ664+1","v":2084},{"$f":"+BR664+1","v":2085},{"$f":"+BS664+1","v":2086},{"$f":"+BT664+1","v":2087},{"$f":"+BU664+1","v":2088},{"$f":"+BV664+1","v":2089},{"$f":"+BW664+1","v":2090}]
[]
[null,null,"Base Case",null,null,null,null,null,null,3551.1882083207329,4082.1863162280188,4603.0193712563114,5122.6128909469253,5742.5231893341488,6459.4751027955817,7298.474737749988,7972.3960985554504,8648.315825637148,9099.9677420644348,9606.9835644379727,10127.679878501047,10779.592880510989,11352.740008215924,11974.723064257738,12566.285209151041,13123.782749729498,13728.318358834134,14215.879272338223,14721.786252797019,15260.123769729518,15707.392862874705,16150.21502226251,16615.607542590769,17042.160937553846,17219.544221748154,17259.755184992726,17198.160862863457,17040.607426925515,16944.482315715941,16744.0112406763,16385.073231973747,16033.794426581479,15891.650800140807,15748.764594494221,15579.390025425531,15393.620657252277,15192.194846512648,14935.255397386059,14826.889121118063,14730.985404272438,14769.869386157445,14208.462163477327,14192.614197150533,14168.939117664948,14138.09248482273,14103.730241856016,14073.583476925605,14038.705173802515,13999.58466196834,13955.452319721717,13906.906627514225,13857.768366488501,13798.389378803631,13730.337506115706,13655.513185460728,13574.981203246825,13564.131121428474,13564.14018110984,13563.999766444631,13563.999688269412,13563.999599339559,0,0,0,0,0]
[null,null,"Base Case",null,null,null,null,null,null,3551.1882083207329,4082.1863162280188,4603.0193712563114,5122.6128909469253,5742.5231893341488,6459.4751027955817,7298.474737749988,7972.3960985554504,8648.315825637148,9099.9677420644348,9606.9835644379727,10127.679878501047,10779.592880510989,11352.740008215924,11974.723064257738,12566.285209151041,13123.782749729498,13728.318358834134,14215.879272338223,14721.786252797019,15260.123769729518,15707.392862874705,16150.21502226251,16615.607542590769,17042.160937553846,17219.544221748154,17259.755184992726,17198.160862863457,17040.607426925515,16944.482315715941,16744.0112406763,16385.073231973747,16033.794426581479,15891.650800140807,15748.764594494221,15579.390025425531,15393.620657252277,15192.194846512648,14935.255397386059,14826.889121118063,14730.985404272438,14769.869386157445,14208.462163477327,14192.614197150533,14168.939117664948,14138.09248482273,14103.730241856016,14073.583476925605,14038.705173802515,13999.58466196834,13955.452319721717,13906.906627514225,13857.768366488501,13798.389378803631,13730.337506115706,13655.513185460728,13574.981203246825,13564.131121428474,13564.14018110984,13563.999766444631,13563.999688269412,13563.999599339559,0,0,0,0,0]
[]
[]
[null,null,"Bridge",null,null,null,null,null,null,2024,{"$f":"+J670+1","v":2025},{"$f":"+K670+1","v":2026},{"$f":"+L670+1","v":2027},{"$f":"+M670+1","v":2028},{"$f":"+N670+1","v":2029},{"$f":"+O670+1","v":2030},{"$f":"+P670+1","v":2031},{"$f":"+Q670+1","v":2032},{"$f":"+R670+1","v":2033},{"$f":"+S670+1","v":2034},{"$f":"+T670+1","v":2035},{"$f":"+U670+1","v":2036},{"$f":"+V670+1","v":2037},{"$f":"+W670+1","v":2038},{"$f":"+X670+1","v":2039},{"$f":"+Y670+1","v":2040},{"$f":"+Z670+1","v":2041},{"$f":"+AA670+1","v":2042},{"$f":"+AB670+1","v":2043},{"$f":"+AC670+1","v":2044},{"$f":"+AD670+1","v":2045},{"$f":"+AE670+1","v":2046},{"$f":"+AF670+1","v":2047},{"$f":"+AG670+1","v":2048},{"$f":"+AH670+1","v":2049},{"$f":"+AI670+1","v":2050},{"$f":"+AJ670+1","v":2051},{"$f":"+AK670+1","v":2052},{"$f":"+AL670+1","v":2053},{"$f":"+AM670+1","v":2054},{"$f":"+AN670+1","v":2055},{"$f":"+AO670+1","v":2056},{"$f":"+AP670+1","v":2057},{"$f":"+AQ670+1","v":2058},{"$f":"+AR670+1","v":2059},{"$f":"+AS670+1","v":2060},{"$f":"+AT670+1","v":2061},{"$f":"+AU670+1","v":2062},{"$f":"+AV670+1","v":2063},{"$f":"+AW670+1","v":2064},{"$f":"+AX670+1","v":2065},{"$f":"+AY670+1","v":2066},{"$f":"+AZ670+1","v":2067},{"$f":"+BA670+1","v":2068},{"$f":"+BB670+1","v":2069},{"$f":"+BC670+1","v":2070},{"$f":"+BD670+1","v":2071},{"$f":"+BE670+1","v":2072},{"$f":"+BF670+1","v":2073},{"$f":"+BG670+1","v":2074},{"$f":"+BH670+1","v":2075},{"$f":"+BI670+1","v":2076},{"$f":"+BJ670+1","v":2077},{"$f":"+BK670+1","v":2078},{"$f":"+BL670+1","v":2079},{"$f":"+BM670+1","v":2080},{"$f":"+BN670+1","v":2081},{"$f":"+BO670+1","v":2082},{"$f":"+BP670+1","v":2083},{"$f":"+BQ670+1","v":2084},{"$f":"+BR670+1","v":2085},{"$f":"+BS670+1","v":2086},{"$f":"+BT670+1","v":2087},{"$f":"+BU670+1","v":2088},{"$f":"+BV670+1","v":2089},{"$f":"+BW670+1","v":2090}]
[null,null,"Spain",null,null,null,null,null,null,230.03939007545804,225.68684230687276,229.48267112872423,241.76628982523039,209.55692875204659,215.30145327558378,220.82446483551766,226.01279025526179,229.97987123730957,220.75914270316065,197.01054855322261,170.57280142348409,155.91420036008435,150.10126507149329,140.60740008365133,128.37251595131178,113.58721812378469,85.753539921407466,43.271417251689783,21.899668977249885,21.227726157537688,21.751627132710528,21.396618237035806,21.446423697185605,18.888562063505521,13.310045006019859,6.1480336342912807,2.0232639620541071,1.618440504659183,1.1615152031169271,0.64814806955969029,7.2813690334419423E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chile",null,null,null,null,null,null,598.16309599169131,789.88285835098429,947.965261419993,957.65840485194963,874.95215763296233,846.05470365890494,864.1828302568573,846.77084203529444,807.30541201336564,753.56243061014209,668.08329792738959,675.71644470729018,685.1919335295355,719.33378579943053,744.44586178025975,766.09829347468303,801.06930244139687,823.1924990073162,833.31415811099339,855.31080581383912,904.6392899416511,948.0516815010003,994.5474809295888,1057.333187445219,1087.2682259752978,1087.2725806979438,1075.9707595348893,1070.5574867311134,1055.0353477424662,1024.1103406468869,941.96678156698192,834.14247172915532,710.44754795891618,626.8810840769471,582.65974181118895,526.07699980025677,467.96327639388369,390.70178723555136,271.79488463728586,129.65955689864512,5.6676665419157971E-5,6.3024451946103695E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Colombia",null,null,null,null,null,null,629.00436165747954,775.74199091706294,837.39587141348079,886.76107655447572,931.13966270126571,908.18538893021559,887.65044719829166,829.32645466766576,724.31133844653959,629.84501119717243,557.90187720318511,541.48132822804075,517.9106269134785,523.16189921263731,491.40506016835133,442.90687353057058,379.07284125535915,339.30384389725458,319.52986129452796,260.32933810268776,154.7965985238755,53.18856550659951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Italy",null,null,null,null,null,null,817.02756419937623,864.87844795806654,815.33715092216562,739.26986656459019,772.05479484981481,777.53271227566938,781.27965525581556,786.38759068471779,791.56078708694463,798.00114376657302,804.28022914991652,781.41896075864656,786.15706330210628,808.73073257240924,834.61197099508422,857.48410699034457,881.28552746674097,904.0347590635231,929.56003074466685,953.81075877246099,974.07237218710748,967.98871983145716,976.07894654507038,984.99504859411854,1025.756543313106,1067.3560381178261,1111.3706253485934,1158.2127633396176,1166.6795887511228,1104.4377899175972,1025.8303117189653,937.72625034170085,838.44656930721112,730.44784837560542,607.58060079056884,486.64094216757934,317.8766659632409,172.08257964579605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uruguay",null,null,null,null,null,null,85.339874187981678,94.248658258042497,104.61129823351425,106.68731080924245,105.79767824288996,106.34236366014582,105.62437915984795,105.1648472931345,103.34338358303111,101.39119630458401,98.753766658070532,99.416355936249275,101.16204226500895,100.28862719329878,69.915212202656335,26.750366294026499,18.478134664575855,6.2795176659673224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mexico",null,null,null,null,null,null,64.554037733451551,62.20105135498553,61.533058437850258,52.369616620429603,46.780032726314403,46.863774520393527,46.688735551379871,45.944260591826342,45.512778529621031,45.035436171785463,44.59918025406445,44.032289904249481,42.503191518254475,41.115148549713069,40.515012590473191,39.842588502993131,39.475652936811734,38.726568224685373,34.938001723955679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paraguay",null,null,null,null,null,null,82.269590955401128,82.770969815340095,82.952096446753984,82.758643259778538,86.412766307862299,90.721577438384244,94.944829349299894,96.143398264841991,98.226898516944047,98.803616142139973,97.778170034854455,95.592220767440608,90.662840506624818,88.232138321713009,84.571964694356879,78.489043043901148,69.013457262674265,57.063773719471172,57.667653265983112,57.652015592238783,55.628603189748837,39.651906911885305,15.638923194598368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recent awards and other",null,null,null,null,null,null,68.230392531381554,55.726535487336101,106.64992798787294,178.53951504834686,254.63793351140663,308.9642452580394,380.45495897538353,568.49506908813783,615.02609536265447,695.50613769671031,727.47644124260728,676.7784709130234,711.51296142185186,750.06453459206807,792.15176399511859,869.81505581798126,874.56359551615947,890.55498532216643,841.9891715107417,852.83137010098915,884.25177955065817,894.36524344159159,888.87742207659721,876.66875690752829,859.23868216906715,825.94825378342716,792.85175561983783,750.78546073459552,705.47060205666742,646.79001330268693,577.73085771944739,498.48328134606777,453.89358064467382,469.4001636437597,486.38204772899348,504.54877051215931,523.34043881066816,544.09093337883041,566.24565928296465,590.15444705070024,615.9470650597442,643.61316854621816,624.84143150923728,608.94583893888091,588.58031174720713,565.61460396507664,539.7300120194999,509.58326183432069,474.7049754693507,435.58448268679211,391.45216210141371,342.90649452149484,293.76826149991103,234.38930565434785,166.33746916713838,91.513189667807907,10.981254225713892,0.13122565287795973,0.14034583575297688,-3.924959183178453E-8,0,0,0,0,0,0,0]
[null,null,"Brazil",null,null,null,null,null,null,57.711272625403915,94.002169645497318,152.42800988278466,174.07278728555301,187.21445876659931,198.96673860658072,214.35299447918189,236.81225138584841,257.18656714257497,283.57887592733829,291.90257342002769,314.50335573928015,331.57447244226404,349.11664762596229,367.29125827891642,401.80255312638974,446.97212042656031,496.11011316820446,515.30789939201168,532.66250504930804,534.3800598607412,526.45018699389232,488.3696763378569,421.61504806256733,333.56668228339021,233.73080778888257,117.06923153974864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USA",null,null,null,null,null,null,16.225949230490798,15.771710077785603,16.520480359217078,17.134787289143976,17.811253107994499,18.424504748707662,19.106046787509413,19.576414778655103,19.896669876988263,20.049897769143193,20.13054106698954,20.488906134375956,20.606669342821196,20.664417379749366,20.659940768825116,20.610989384568441,20.840567032388361,20.786930532076205,20.692859655693606,20.560456050768892,20.399052773787009,20.451695039155837,20.310376406489794,20.135376047784916,19.932411366079752,19.708318839278078,19.718438206638456,19.534448055645811,19.361760014440346,19.218631797409689,19.097198568908151,19.147606137238,19.107614677312306,19.094547795031264,19.108033019031879,19.124020876161019,19.221663558757569,19.231411250723212,19.243206834582612,19.260608315080809,19.302910183629169,19.408973913331938,19.525278995050531,19.66809400034554,16.35855164930884,8.4776380376591689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water",null,null,null,null,null,null,101.3864007978886,97.994544660670343,94.277145017646276,96.15312721516716,98.529468550190089,102.06794199998016,105.59767115342267,108.94500379280127,112.31474896083351,115.09627306949054,114.84217742748685,117.44303558110408,117.61451640428596,88.740105645929901,82.968991301540086,36.05767344149708,37.959792582953725,39.721841553835937,41.384827950978583,43.261008339638558,45.387034605443027,47.829041218157101,50.618559949419677,53.544168474663181,53.593681832807249,50.584496692290479,47.581370864544894,44.007870629238596,39.977831562977187,34.678518912936958,28.759052890937291,22.134741283935462,14.673964741617761,6.3044272502949958,5.3544223205232608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future investments",null,null,null,null,null,null,506.7429600574871,650.37265837098835,890.28208176035355,1306.766802748652,1857.5182517963353,2520.1352892183791,3238.1791615718989,3795.9313212872726,4575.1580666290256,5053.9239310459816,5680.7996926042806,6279.8021906988115,6888.3411381924143,7372.7315573341475,7952.6328568957051,8545.2405100441447,9079.0970401901377,9655.3897264583284,10197.756799903489,10738.053465495932,11270.368882930454,11782.71257906901,12283.700178758203,12763.357418438118,13221.494317340836,13493.172610601108,13654.257579130463,13712.229389546195,13605.422100040649,13664.167396570267,13688.243772810769,13620.44934314242,13536.177354644016,13570.181778448774,13569.879921821066,13556.571142601453,13569.988876003974,13561.879632675982,13564.603187421706,13565.100788526608,13563.486869964234,13564.870052205577,13564.095452973066,13564.000264211298,13564.000254270162,13564.000242820881,13564.000229836862,13564.000215091397,13564.000198333224,13564.000179281558,13564.000157620309,13564.000132993679,13564.000104988598,13564.000073149304,13564.000036948504,13563.999995792527,13563.999949019055,13563.999895775612,13563.999835274108,13563.999766483887,13563.999688269412,13563.999599339561,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"+SUM(J671:J682)","v":3256.6948900434918},{"$f":"+SUM(K671:K682)","v":3809.2784372036322},4339.4350530103575,4839.9382280725604,5442.405386945682,6139.5606935909846,6958.8861745744071,7665.5102441254576,8379.8226173858311,8815.5530924042214,9303.5584955420964,9817.2463607919963,10449.15165619873,11012.280859298553,11621.777293754938,12213.470569602412,12761.415249899543,13356.918098534235,13835.412680804731,14336.371392295114,14865.151399721004,15302.44124664546,15739.538182434861,16199.095427667186,16619.739106344088,16791.083151526775,16824.967793879008,16757.350682998462,16593.565670672982,16494.5642063509,16282.276123345568,15932.156507670852,15572.746631973747,15422.309849590412,15270.964767491372,15092.96187595761,14898.390920730524,14687.986344186884,14421.88693817654,14304.175400791035,14198.736901884273,14227.892257689578,14208.462163477354,14192.614197150524,14168.939117666678,14138.092484823617,14103.730241856361,14073.583476925718,14038.705173802575,13999.584661968351,13955.452319721722,13906.906627515173,13857.768366488508,13798.389378803651,13730.337506115642,13655.513185460335,13574.981203244768,13564.131121428491,13564.14018110986,13563.999766444636,13563.999688269412,13563.999599339561,0,0,0,{"$f":"+SUM(BW671:BW682)","v":0},0]
[]
[null,null,"For graph"]
[null,null,"Total Eq Value (without Water - Integrated Cycle + O&M Contracts)",null,null,null,null,null,null,{"$f":"+J683","v":3256.6948900434918},{"$f":"+K683","v":3809.2784372036322},4339.4350530103575,4839.9382280725604,5442.405386945682,6139.5606935909846,6958.8861745744071,7665.5102441254576,8379.8226173858311,8815.5530924042214,9303.5584955420964,9817.2463607919963,10449.15165619873,11012.280859298553,11621.777293754938,12213.470569602412,12761.415249899543,13356.918098534235,13835.412680804731,14336.371392295114,14865.151399721004,15302.44124664546,15739.538182434861,16199.095427667186,16619.739106344088,16791.083151526775,16824.967793879008,16757.350682998462,16593.565670672982,16494.5642063509,16282.276123345568,15932.156507670852,15572.746631973747,15422.309849590412,15270.964767491372,15092.96187595761,14898.390920730524,14687.986344186884,14421.88693817654,14304.175400791035,14198.736901884273,14227.892257689578,14208.462163477354,14192.614197150524,14168.939117666678,14138.092484823617,14103.730241856361,14073.583476925718,14038.705173802575,13999.584661968351,13955.452319721722,13906.906627515173,13857.768366488508,13798.389378803651,13730.337506115642,13655.513185460335,13574.981203244768,13564.131121428491,13564.14018110986,13563.999766444636,13563.999688269412,13563.999599339561,0,0,0,{"$f":"+BW683","v":0},0]
[null,null,"Water - Integrated Cycle + O&M Contracts",null,null,null,null,null,null,294.49331827724211,272.90787902437739,263.58431824595942,282.67466287436326,300.11780238847706,319.91440920459456,339.58856317557508,306.8858544300013,268.49320825131468,284.41464966022414,303.42506889590186,310.43351770905076,330.441224312278,340.45914891741194,352.94577050282498,352.81463954863943,362.3674998299764,371.40026029988724,380.46659153349827,385.41486050191884,394.97237000852829,404.9516162292586,410.67683982765516,416.51211492355776,422.42183120975614,428.4610702213979,434.78739111373386,440.81017986498637,447.04175625253515,449.91810936503498,461.73511733072479,452.91672430291197,461.04779460775012,469.34095055036954,477.79982700283347,486.42814946791071,495.22973652176501,504.20850232578209,513.36845920954534,522.71372032703118,532.24850238815975,541.9771284678917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Eq Value",null,null,null,null,null,null,{"$f":"+SUM(J686:J687)","v":3551.1882083207338},{"$f":"+SUM(K686:K687)","v":4082.1863162280097},4603.0193712563168,5122.6128909469235,5742.5231893341588,6459.475102795579,7298.4747377499825,7972.3960985554586,8648.3158256371462,9099.9677420644457,9606.9835644379982,10127.679878501047,10779.592880511009,11352.740008215966,11974.723064257763,12566.285209151052,13123.782749729518,13728.318358834124,14215.87927233823,14721.786252797032,15260.123769729533,15707.392862874718,16150.215022262515,16615.607542590744,17042.160937553843,17219.544221748172,17259.75518499274,17198.160862863449,17040.607426925519,16944.482315715934,16744.011240676293,16385.073231973765,16033.794426581497,15891.650800140782,15748.764594494205,15579.39002542552,15393.62065725229,15192.194846512666,14935.255397386085,14826.889121118065,14730.985404272433,14769.86938615747,14208.462163477354,14192.614197150524,14168.939117666678,14138.092484823617,14103.730241856361,14073.583476925718,14038.705173802575,13999.584661968351,13955.452319721722,13906.906627515173,13857.768366488508,13798.389378803651,13730.337506115642,13655.513185460335,13574.981203244768,13564.131121428491,13564.14018110986,13563.999766444636,13563.999688269412,13563.999599339561,0,0,0,{"$f":"+SUM(BW686:BW687)","v":0},0]
[]
[]
[null,null,"For graph",null,null,null,null,null,null,"Blank"]
[null,null,"Italy",null,null,null,null,null,{"$f":"+J674","v":817.02756419937623}]
[null,null,"Colombia",null,null,null,null,null,{"$f":"+J673","v":629.00436165747954},{"$f":"+I692","v":817.02756419937623}]
[null,null,"Chile",null,null,null,null,null,{"$f":"+J672","v":598.16309599169131},{"$f":"+I693+J693","v":1446.0319258568557}]
[null,null,"Water",null,null,null,null,null,{"$f":"+J681+J687","v":395.87971907513071},2044.195021848547]
[null,null,"Future investments",null,null,null,null,null,{"$f":"+J682","v":506.7429600574871},2440.0747409236778]
[null,null,"Rest",null,null,null,null,null,{"$f":"+I698-SUM(I692:I696)","v":604.37050733956903},2946.8177009811648]
[null,null,"Total EqV",null,null,null,null,null,{"$f":"+J688","v":3551.1882083207338}]
[]
[]
[]
[null,null,"Distributions & Contributions",null,null,null,null,null,null,2024,{"$f":"+J702+1","v":2025},{"$f":"+K702+1","v":2026},{"$f":"+L702+1","v":2027},{"$f":"+M702+1","v":2028},{"$f":"+N702+1","v":2029},{"$f":"+O702+1","v":2030},{"$f":"+P702+1","v":2031},{"$f":"+Q702+1","v":2032},{"$f":"+R702+1","v":2033},{"$f":"+S702+1","v":2034},{"$f":"+T702+1","v":2035},{"$f":"+U702+1","v":2036},{"$f":"+V702+1","v":2037},{"$f":"+W702+1","v":2038},{"$f":"+X702+1","v":2039},{"$f":"+Y702+1","v":2040},{"$f":"+Z702+1","v":2041},{"$f":"+AA702+1","v":2042},{"$f":"+AB702+1","v":2043},{"$f":"+AC702+1","v":2044},{"$f":"+AD702+1","v":2045},{"$f":"+AE702+1","v":2046},{"$f":"+AF702+1","v":2047},{"$f":"+AG702+1","v":2048},{"$f":"+AH702+1","v":2049},{"$f":"+AI702+1","v":2050},{"$f":"+AJ702+1","v":2051},{"$f":"+AK702+1","v":2052},{"$f":"+AL702+1","v":2053},{"$f":"+AM702+1","v":2054},{"$f":"+AN702+1","v":2055},{"$f":"+AO702+1","v":2056},{"$f":"+AP702+1","v":2057},{"$f":"+AQ702+1","v":2058},{"$f":"+AR702+1","v":2059},{"$f":"+AS702+1","v":2060},{"$f":"+AT702+1","v":2061},{"$f":"+AU702+1","v":2062},{"$f":"+AV702+1","v":2063},{"$f":"+AW702+1","v":2064},{"$f":"+AX702+1","v":2065},{"$f":"+AY702+1","v":2066},{"$f":"+AZ702+1","v":2067},{"$f":"+BA702+1","v":2068},{"$f":"+BB702+1","v":2069},{"$f":"+BC702+1","v":2070},{"$f":"+BD702+1","v":2071},{"$f":"+BE702+1","v":2072},{"$f":"+BF702+1","v":2073},{"$f":"+BG702+1","v":2074},{"$f":"+BH702+1","v":2075},{"$f":"+BI702+1","v":2076},{"$f":"+BJ702+1","v":2077},{"$f":"+BK702+1","v":2078},{"$f":"+BL702+1","v":2079},{"$f":"+BM702+1","v":2080},{"$f":"+BN702+1","v":2081},{"$f":"+BO702+1","v":2082},{"$f":"+BP702+1","v":2083},{"$f":"+BQ702+1","v":2084},{"$f":"+BR702+1","v":2085},{"$f":"+BS702+1","v":2086},{"$f":"+BT702+1","v":2087},{"$f":"+BU702+1","v":2088},{"$f":"+BV702+1","v":2089},{"$f":"+BW702+1","v":2090}]
[null,null,"Shareholder Distributions",null,null,null,null,null,null,182.83007184888652,191.20368413168174,242.04103620366973,386.1034949677599,405.65763542569294,374.25375991153663,333.33658047945067,402.49172115260836,465.38189535524674,492.91890340258118,514.79133131695096,447.81676685032642,328.52496257937935,246.52757395501121,330.1928924277131,322.24724025835258,360.23250227891214,355.39416553993499,440.48168293897669,408.7085585883035,367.4129646539007,435.98488440977377,414.67919450776515,361.01090685815888,370.32563065904708,421.66544721364801,433.13426309315861,411.95461376349408,323.91793497968575,416.91588578578006,480.17464181612166,493.48412747130351,464.0859218375507,348.84580003807184,306.81365933326737,303.44760381844281,338.32082060242521,315.28810178583421,364.11466584079437,189.3416418023603,160.70079708017624,16.377706069153767,64.735540941691511,60.536263945962183,67.363737882336878,72.889872399960964,74.261640802463759,67.657986020545067,70.294323062457607,72.11248857767896,74.405442132110579,75.751592850315845,72.970234386626956,79.795850019347228,84.341893230163734,86.384733606446432,86.892102124006456,16.341212265179205,0,0.1500999105874006,0,0,0,0,0,0,0]
[null,null,"Equity Contributions",null,null,null,null,null,null,-171.9419372928387,-286.87512387027311,-139.20587208916345,-98.82243270162671,-72.140813578118042,-30.65050598483943,-52.436610624087855,-77.835897719955469,-3.5660153995327432E-4,0,0,0,0,3.0855690275540345E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1412398010345477,2.7960391656030876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.7279865236559138,0,0,-4.197743846409356E-8,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Gráfico Países"]
[]
[null,null,"Spain",{"$f":"+J671","v":230.03939007545804},{"$f":"+D711/$D$723","v":6.477814651908799E-2}]
[null,null,"Chile",598.16309599169131,0.1684402686937698]
[null,null,"Colombia",629.00436165747954,0.17712504231222362]
[null,null,"Italy",817.02756419937623,0.23007160315665942]
[null,null,"Uruguay",85.339874187981678,2.4031357726414824E-2]
[null,null,"Mexico",64.554037733451551,1.8178151634485603E-2]
[null,null,"Paraguay",82.269590955401128,2.3166778590511347E-2]
[null,null,"Recent awards and other",68.230392531381554,1.9213398031541099E-2]
[null,null,"Brazil",57.711272625403915,1.6251257111684909E-2]
[null,null,"USA",{"$f":"+J680","v":16.225949230490798},4.5691605960146041E-3]
[null,null,"Water",{"$f":"+J681+J687","v":395.87971907513071},0.11147810137112731]
[null,null,"Future investments",506.7429600574871,0.14269673425647944]
[null,null,null,{"$f":"+SUM(D711:D722)","v":3551.1882083207338}]