{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Top Sheet","Summary","Big Project"," I.  S.Q. Own and Operate","II.  Proposal - Sell ","III.  Alt - Abandon in Place","III. Abandon Detail","I. Operate Detail Summary","I.  Own Operate Detail","II. Sell Detail","Help","Data"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":26,"comments":4,"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":"Top Sheet","index":0,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[13,2,15,4],[16,2,18,4],[19,2,22,4],[29,1,30,4],[24,1,27,4],[15,6,15,11],[16,6,16,11],[17,6,17,11],[18,6,18,11],[19,6,19,11]]}
["Pacific Gas & Electric Company"]
["Gas Transmission Line 306 - Analysis of Alternatives (000s)"]
[]
["Alternatives",null,"I.  Status Quo","II.  Proposal","III.  Alternative"]
[null,null,"Continue to Own and Operate","Sell Line 306","Abandon in Place"]
["Net Present Value (NPV) Components (000s, 2018$)"]
[null,"NPV of Net Book Value",{"$f":"SUM(' I.  S.Q. Own and Operate'!M18:M19)","v":-3388.6618702426617},null,{"$f":"+'III.  Alt - Abandon in Place'!M19+'III.  Alt - Abandon in Place'!M20","v":-325.27270101183154}]
[null,"NPV of Capex 2019-2028",{"$f":"SUM(' I.  S.Q. Own and Operate'!M8:M17)","v":-2996.9621636953948},null,{"$f":"SUM('III.  Alt - Abandon in Place'!M8:M18)","v":-287.67401857821125}]
[null,"NPV of Opex 2019-2028",{"$f":"SUM(' I.  S.Q. Own and Operate'!M56)","v":-12372.812523917522},{"$f":"+'II.  Proposal - Sell '!M53","v":-1586.716476635514},{"$f":"+'III.  Alt - Abandon in Place'!M56","v":-25316.792851043538}]
[null,"NPV of Net Sales Proceeds ",null,{"$f":"+'II.  Proposal - Sell '!M52","v":13304.723547492724}]
["Total NPV",null,{"$f":"SUM(C7:C10)","v":-18758.436557855581},{"$f":"SUM(D7:D10)","v":11718.007070857209},{"$f":"SUM(E7:E10)","v":-25929.739570633581}]
[]
["Description of Alternatives"]
["I. ","Status Quo:  Own and Operate","Continue to own and operate Line 306.  2019-2028 capex includes $564K (2018$) for atmospheric corrosion, $1.7M (2018$) for HPR sets, and $1.7M (2018$) for other capex.  2019-2028 opex includes $22.5M (2018$) for hydro strength tests, $86K(2018$) for HPR maintenance, $120K(2018$) for fault crossing studies and $250K(2018$) for other."]
[]
[]
["II. ","Proposal:  Sell Line 306","Sell Line 306 to SoCal Gas for $25M.  Perform $2.3M of hydro strength testing in 2019.  Net gain to customers after taxes represents 100% of pipeline and 67% of land. "]
[]
[]
["III. ","Alternative:  Abandon in Place","Abandon in place 63.1 miles (69.8-6.7 miles = 90.6%) of Line 306, just west of Avenal State prison.  Abandon 63.1 miles of pipe in place for an abandonment cost of $31.7M.  Write-off NBV of 90.6% of Line 306 pipe/land cost of $3.7M.   Ongoing capital and maintenance costs represent 9.4% of cost of Status Quo to continue to serve customers in Avenal.  SoCal Gas customers at Atascadero/Edelman tap and Morro Bay Intertie would have a supply constraint and need to upgrade their pipeline(s)."]
[]
[]
[]
["Method of Comparison"]
[null,"The Line 306 alternatives have been compared to determine which is in the best interest of customers using a net present value of cash flows (NPV).  NPV measures the after-tax value created by a project.  A project is economically attractive if its NPV is positive or greater than that of all other project alternatives.  NPV is calculated by determining the expected cash inflows and outflows for a project and then discounting them to a present value.  Under (perfect) cost-of-service-ratemaking, the NPV for an investment will always be zero, assuming returns equal to authorized.  For purposes of this NPV analysis, revenues are ignored, to make the comparison meaningful."]
[]
[]
[]
["Recommendation"]
[null,"A sale of Line 306 represents the lowest NPV to customers and avoids the ongoing cost of ownership or cost of abandonment"]

{"sheet":"Summary","index":1,"n_rows":114,"n_cols":43,"rows_kept":114,"cut":false,"hidden":false,"merged":[[20,9,20,10],[21,9,21,10],[14,1,14,5],[0,0,0,10],[4,8,4,10],[1,0,1,10],[2,0,2,10],[13,1,13,5],[11,2,11,5],[3,0,3,10],[19,9,19,10],[47,3,47,8],[104,3,104,8],[15,1,15,5],[16,1,16,5],[17,1,17,5]]}
[{"$f":"\"Economic Evaluation Over \"&sp&\"-Year Study Period ($000)\"","v":"Economic Evaluation Over 10-Year Study Period ($000)"}]
["Sale of Line 306 and Alternatives"]
[]
[{"$f":"IF(AND(IF(ISERROR(' I.  S.Q. Own and Operate'!F4),\"\",' I.  S.Q. Own and Operate'!F4)=\"\",IF(ISERROR('II.  Proposal - Sell '!F4),\"\",'II.  Proposal - Sell '!F4)=\"\",IF(ISERROR('III.  Alt - Abandon in Place'!F4),\"\",'III.  Alt - Abandon in Place'!F4)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\"),\"\",\"*** Error! - One or more alternatives contain an error that must be corrected ***\")","v":""}]
["Study Period:",null,"10 years",null,null,"First Year of Study:  ",2019]
["Discount Rate:",null,7.0000000000000007E-2,null,null,"Cost Estimate Year:  ",2019,null,"EASOP 2018","ExtraCap","Edition"]
[{"$f":"IF(OR(i<1%,i>15%),\"Error! Discount rate must be between 1% & 15%\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(fy<1900,date<1900,fy>2100,date>2100),\"Error! Years must be between 1900 & 2100\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"   Cash Flow Measures  ",null,null,"B/C"]
["Alternatives (enter titles to see financial results)",null,null,null,null,null,"    NPV   ","  ROE  ","Payback","Ratio","  PVRR  "]
[" Status Quo",null,"Own and Operate",null,null,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$M$59),0,' I.  S.Q. Own and Operate'!$M$59)","v":-18758.436557855581},{"$f":"\"-    \"","v":"-    "},{"$f":"\"-\"","v":"-"},{"$f":"\"-\"","v":"-"},{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$M$59),0,IF(' I.  S.Q. Own and Operate'!$BJ$48>0,\"See Note\",G12/(tr-1)))","v":26047.451077609516}]
[]
[" A.","Sell Pipeline",null,null,null,null,{"$f":"IF(OR(TRIM(B14)=\"\",ISERROR('II.  Proposal - Sell '!A1)),\"\",'II.  Proposal - Sell '!$M$59)","v":11718.007070857209},{"$f":"IF(OR(TRIM(B14)=\"\",ISERROR('II.  Proposal - Sell '!A1)),\"\",V104)","v":"n/a  "},{"$f":"IF(OR(TRIM(B14)=\"\",ISERROR('II.  Proposal - Sell '!A1)),\"\",AJ$102)","v":0},{"$f":"IF(OR(TRIM(B14)=\"\",ISERROR('II.  Proposal - Sell '!A1)),\"\",AJ$106)","v":"n/a"},{"$f":"IF(OR(TRIM(B14)=\"\",ISERROR('II.  Proposal - Sell '!$A$1)),\"\",IF('II.  Proposal - Sell '!$BJ$48>0,\"See Note\",G14/(tr-1)))","v":-16271.30357926418}]
[" B.","Abandon in Place",null,null,null,null,{"$f":"IF(OR(TRIM(B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!A1)),\"\",'III.  Alt - Abandon in Place'!$M$59)","v":-25929.739570633581},{"$f":"IF(OR(TRIM(B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!A1)),\"\",W104)","v":"n/a  "},{"$f":"IF(OR(TRIM(B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!A1)),\"\",AK$102)","v":"never"},{"$f":"IF(OR(TRIM(B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!A1)),\"\",AK$106)","v":"n/a"},{"$f":"IF(OR(TRIM(B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!$A$1)),\"\",IF('III.  Alt - Abandon in Place'!$BJ$48>0,\"See Note\",G15/(tr-1)))","v":36005.325968298304}]
[" C.",null,null,null,null,null,{"$f":"IF(OR(TRIM(B16)=\"\",ISERROR(#REF!)),\"\",#REF!)","v":""},{"$f":"IF(OR(TRIM(B16)=\"\",ISERROR(#REF!)),\"\",X104)","v":""},{"$f":"IF(OR(TRIM(B16)=\"\",ISERROR(#REF!)),\"\",AL$102)","v":""},{"$f":"IF(OR(TRIM(B16)=\"\",ISERROR(#REF!)),\"\",AL$106)","v":""},{"$f":"IF(OR(TRIM(B16)=\"\",ISERROR(#REF!)),\"\",IF(#REF!>0,\"See Note\",G16/(tr-1)))","v":""}]
[" D.",null,null,null,null,null,{"$f":"IF(OR(TRIM(B17)=\"\",ISERROR(#REF!)),\"\",#REF!)","v":""},{"$f":"IF(OR(TRIM(B17)=\"\",ISERROR(#REF!)),\"\",Y104)","v":""},{"$f":"IF(OR(TRIM(B17)=\"\",ISERROR(#REF!)),\"\",AM$102)","v":""},{"$f":"IF(OR(TRIM(B17)=\"\",ISERROR(#REF!)),\"\",AM$106)","v":""},{"$f":"IF(OR(TRIM(B17)=\"\",ISERROR(#REF!)),\"\",IF(#REF!>0,\"See Note\",G17/(tr-1)))","v":""}]
[" E.",null,null,null,null,null,{"$f":"IF(OR(TRIM(B18)=\"\",ISERROR(#REF!)),\"\",#REF!)","v":""},{"$f":"IF(OR(TRIM(B18)=\"\",ISERROR(#REF!)),\"\",Z104)","v":""},{"$f":"IF(OR(TRIM(B18)=\"\",ISERROR(#REF!)),\"\",AN$102)","v":""},{"$f":"IF(OR(TRIM(B18)=\"\",ISERROR(#REF!)),\"\",AN$106)","v":""},{"$f":"IF(OR(TRIM(B18)=\"\",ISERROR(#REF!)),\"\",IF(#REF!>0,\"See Note\",G18/(tr-1)))","v":""}]
[]
["Net present value and present value of revenue requirements are the primary financial measures.",null,null,null,null,null,null,null,null,{"$f":"IF(AND(IF(ISERROR(' I.  S.Q. Own and Operate'!F58),\"\",' I.  S.Q. Own and Operate'!F58)=\"\",IF(ISERROR('II.  Proposal - Sell '!F58),\"\",'II.  Proposal - Sell '!F58)=\"\",IF(ISERROR('III.  Alt - Abandon in Place'!F58),\"\",'III.  Alt - Abandon in Place'!F58)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\"),\"\",\"Warning:\nResults exclude\")","v":""}]
[{"$f":"IF(COUNTIF(K12:K18,\"=See Note\"),\"Present value of revenue requirements of ITC eligible investments must be calculated using Charge model.\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AND(IF(ISERROR(' I.  S.Q. Own and Operate'!$F$58),\"\",' I.  S.Q. Own and Operate'!$F$58)=\"\",IF(ISERROR('II.  Proposal - Sell '!$F$58),\"\",'II.  Proposal - Sell '!$F$58)=\"\",IF(ISERROR('III.  Alt - Abandon in Place'!$F$58),\"\",'III.  Alt - Abandon in Place'!$F$58)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\"),\"\",\"cost data outside\")","v":""}]
["Return on equity, payback period, and benefit-cost ratio are measured relative to status quo.",null,null,null,null,null,null,null,null,{"$f":"IF(AND(IF(ISERROR(' I.  S.Q. Own and Operate'!$F$58),\"\",' I.  S.Q. Own and Operate'!$F$58)=\"\",IF(ISERROR('II.  Proposal - Sell '!$F$58),\"\",'II.  Proposal - Sell '!$F$58)=\"\",IF(ISERROR('III.  Alt - Abandon in Place'!$F$58),\"\",'III.  Alt - Abandon in Place'!$F$58)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\",IF(ISERROR(#REF!),\"\",#REF!)=\"\"),\"\",\"study period.\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Annual Cash Flow ($000)",null,null,null,null,null,null,null,null,null,"Cumulative NPV",null,null,null,null,null,null,null,"Annual Cash Flow Relative to SQ",null,null,null,null,null,null,"Cumulative NPV Relative to SQ",null,null,null,null,null,null,"Find Discounted Payback Relative to SQ"]
[null,"End of Year *",null,"S.Q.","Alt A","Alt B","Alt C","Alt D","Alt E",null,null,null,null,{"$f":"D49","v":"S.Q."},"Alt A","Alt B","Alt C","Alt D","Alt E","Proj",null,{"$f":"E49","v":"Alt A"},{"$f":"F49","v":"Alt B"},{"$f":"G49","v":"Alt C"},{"$f":"H49","v":"Alt D"},{"$f":"I49","v":"Alt E"},{"$f":"T49","v":"Proj"},null,{"$f":"E49","v":"Alt A"},{"$f":"F49","v":"Alt B"},{"$f":"G49","v":"Alt C"},{"$f":"H49","v":"Alt D"},{"$f":"I49","v":"Alt E"},{"$f":"T49","v":"Proj"},null,{"$f":"E49","v":"Alt A"},{"$f":"F49","v":"Alt B"},{"$f":"G49","v":"Alt C"},{"$f":"H49","v":"Alt D"},{"$f":"I49","v":"Alt E"},{"$f":"T49","v":"Proj"},null,"sp indx"]
[{"$f":"\"Initial Expenditures\"","v":"Initial Expenditures"},null,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG8)","v":-4017.5766576576912},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG8)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG8)","v":-385.64131241126847},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,{"$f":"D50","v":-4017.5766576576912},0,-385.64131241126847,0,0,0,{"$f":"SUM(O50:S50)","v":-385.64131241126847},null,{"$f":"E50-$D50","v":4017.5766576576912},{"$f":"F50-$D50","v":3631.9353452464229},{"$f":"G50-$D50","v":4017.5766576576912},{"$f":"H50-$D50","v":4017.5766576576912},{"$f":"I50-$D50","v":4017.5766576576912},{"$f":"SUM(E50:I50)-$D50","v":3631.9353452464229},null,{"$f":"O50-$N50","v":4017.5766576576912},3631.9353452464229,4017.5766576576912,4017.5766576576912,4017.5766576576912,3631.9353452464229,null,null,null,null,null,null,null,null,1]
[null,{"$f":"fy","v":2019},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG9)","v":-3622.0611756906292},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG9)","v":-1697.7866300000001},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG9)","v":-3790.6775995743683},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,{"$f":"N50+D51/(1+i)^($B51-fy+1)","v":-7402.6805601722972},{"$f":"O50+E51/(1+i)^($B51-fy+1)","v":-1586.716476635514},{"$f":"P50+F51/(1+i)^($B51-fy+1)","v":-3928.3306578078746},{"$f":"Q50+G51/(1+i)^($B51-fy+1)","v":0},{"$f":"R50+H51/(1+i)^($B51-fy+1)","v":0},{"$f":"S50+I51/(1+i)^($B51-fy+1)","v":0},{"$f":"SUM(O51:S51)","v":-5515.0471344433881},null,1924.2745456906291,-168.61642388373912,3622.0611756906292,3622.0611756906292,3622.0611756906292,{"$f":"SUM(E51:I51)-$D51","v":-1866.4030538837396},null,{"$f":"O51-$N51","v":5815.9640835367827},{"$f":"P51-$N51","v":3474.3499023644226},{"$f":"Q51-$N51","v":7402.6805601722972},{"$f":"R51-$N51","v":7402.6805601722972},{"$f":"S51-$N51","v":7402.6805601722972},{"$f":"T51-$N51","v":1887.6334257289091},null,{"$f":"IF(AND(AC50<=0,AC51>0,MIN(AC52:$AC$100)>=0),$B51-fy+1)","v":false},{"$f":"IF(AND(AD50<=0,AD51>0,MIN(AD52:AD$100)>=0),$B51-fy+1)","v":false},{"$f":"IF(AND(AE50<=0,AE51>0,MIN(AE52:AE$100)>=0),$B51-fy+1)","v":false},{"$f":"IF(AND(AF50<=0,AF51>0,MIN(AF52:AF$100)>=0),$B51-fy+1)","v":false},{"$f":"IF(AND(AG50<=0,AG51>0,MIN(AG52:AG$100)>=0),$B51-fy+1)","v":false},{"$f":"IF(AND(AH50<=0,AH51>0,MIN(AH52:AH$100)>=0),$B51-fy+1)","v":false},null,"50 years"]
[null,{"$f":"B51+1","v":2020},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG10)","v":-131.45594184676889},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG10)","v":15232.577989524421},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG10)","v":-23952.451430968813},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-7517.4992708428963,11718.007070857211,-24849.32937469914,0,0,0,-13131.322303841929,null,15364.03393137119,-23820.995489122044,131.45594184676889,131.45594184676889,131.45594184676889,-8588.4174995976227,null,19235.506341700107,-17331.830103856242,7517.4992708428963,7517.4992708428963,7517.4992708428963,-5613.8230329990329,null,{"$f":"IF(AND(AC51<=0,AC52>0,MIN(AC53:$AC$100)>=0),$B52-fy+1)","v":false},{"$f":"IF(AND(AD51<=0,AD52>0,MIN(AD53:AD$100)>=0),$B52-fy+1)","v":false},{"$f":"IF(AND(AE51<=0,AE52>0,MIN(AE53:AE$100)>=0),$B52-fy+1)","v":false},{"$f":"IF(AND(AF51<=0,AF52>0,MIN(AF53:AF$100)>=0),$B52-fy+1)","v":false},{"$f":"IF(AND(AG51<=0,AG52>0,MIN(AG53:AG$100)>=0),$B52-fy+1)","v":false},{"$f":"IF(AND(AH51<=0,AH52>0,MIN(AH53:AH$100)>=0),$B52-fy+1)","v":false},null,"49 years"]
[null,{"$f":"B52+1","v":2021},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG11)","v":-2447.6884639212572},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG11)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG11)","v":-234.95003880046451},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-9515.5421672320499,11718.007070857211,-25041.118592547384,0,0,0,-13323.111521690173,null,2447.6884639212572,2212.7384251207927,2447.6884639212572,2447.6884639212572,2447.6884639212572,2212.7384251207927,null,21233.549238089261,-15525.576425315334,9515.5421672320499,9515.5421672320499,9515.5421672320499,-3807.5693544581227,null,{"$f":"IF(AND(AC52<=0,AC53>0,MIN(AC54:$AC$100)>=0),$B53-fy+1)","v":false},{"$f":"IF(AND(AD52<=0,AD53>0,MIN(AD54:AD$100)>=0),$B53-fy+1)","v":false},{"$f":"IF(AND(AE52<=0,AE53>0,MIN(AE54:AE$100)>=0),$B53-fy+1)","v":false},{"$f":"IF(AND(AF52<=0,AF53>0,MIN(AF54:AF$100)>=0),$B53-fy+1)","v":false},{"$f":"IF(AND(AG52<=0,AG53>0,MIN(AG54:AG$100)>=0),$B53-fy+1)","v":false},{"$f":"IF(AND(AH52<=0,AH53>0,MIN(AH54:AH$100)>=0),$B53-fy+1)","v":false},null,"48 years"]
[null,2022,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG12)","v":-731.57797435612315},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG12)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG12)","v":-79.379558433574957},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-10073.659501107762,11718.007070857211,-25101.676877610804,0,0,0,-13383.669806753593,null,731.57797435612315,652.19841592254818,731.57797435612315,731.57797435612315,731.57797435612315,652.19841592254818,null,21791.666571964975,-15028.017376503041,10073.659501107762,10073.659501107762,10073.659501107762,-3310.0103056458302,null,{"$f":"IF(AND(AC53<=0,AC54>0,MIN(AC55:$AC$100)>=0),$B54-fy+1)","v":false},{"$f":"IF(AND(AD53<=0,AD54>0,MIN(AD55:AD$100)>=0),$B54-fy+1)","v":false},{"$f":"IF(AND(AE53<=0,AE54>0,MIN(AE55:AE$100)>=0),$B54-fy+1)","v":false},{"$f":"IF(AND(AF53<=0,AF54>0,MIN(AF55:AF$100)>=0),$B54-fy+1)","v":false},{"$f":"IF(AND(AG53<=0,AG54>0,MIN(AG55:AG$100)>=0),$B54-fy+1)","v":false},{"$f":"IF(AND(AH53<=0,AH54>0,MIN(AH55:AH$100)>=0),$B54-fy+1)","v":false},null,"47 years"]
[null,2023,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG13)","v":-227.9479955853169},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG13)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG13)","v":-14.059254002704201},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-10236.183271601098,11718.007070857211,-25111.700931408581,0,0,0,-13393.69386055137,null,227.9479955853169,213.88874158261271,227.9479955853169,227.9479955853169,227.9479955853169,213.88874158261271,null,21954.190342458307,-14875.517659807483,10236.183271601098,10236.183271601098,10236.183271601098,-3157.510588950272,null,{"$f":"IF(AND(AC54<=0,AC55>0,MIN(AC56:$AC$100)>=0),$B55-fy+1)","v":false},{"$f":"IF(AND(AD54<=0,AD55>0,MIN(AD56:AD$100)>=0),$B55-fy+1)","v":false},{"$f":"IF(AND(AE54<=0,AE55>0,MIN(AE56:AE$100)>=0),$B55-fy+1)","v":false},{"$f":"IF(AND(AF54<=0,AF55>0,MIN(AF56:AF$100)>=0),$B55-fy+1)","v":false},{"$f":"IF(AND(AG54<=0,AG55>0,MIN(AG56:AG$100)>=0),$B55-fy+1)","v":false},{"$f":"IF(AND(AH54<=0,AH55>0,MIN(AH56:AH$100)>=0),$B55-fy+1)","v":false},null,"46 years"]
[null,2024,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG14)","v":-151.98126575296388},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG14)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG14)","v":-14.58845960665986},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-10337.454806201376,11718.007070857211,-25121.42183802494,0,0,0,-13403.414767167729,null,151.98126575296388,137.39280614630403,151.98126575296388,151.98126575296388,151.98126575296388,137.39280614630403,null,22055.461877058588,-14783.967031823564,10337.454806201376,10337.454806201376,10337.454806201376,-3065.9599609663528,null,{"$f":"IF(AND(AC55<=0,AC56>0,MIN(AC57:$AC$100)>=0),$B56-fy+1)","v":false},{"$f":"IF(AND(AD55<=0,AD56>0,MIN(AD57:AD$100)>=0),$B56-fy+1)","v":false},{"$f":"IF(AND(AE55<=0,AE56>0,MIN(AE57:AE$100)>=0),$B56-fy+1)","v":false},{"$f":"IF(AND(AF55<=0,AF56>0,MIN(AF57:AF$100)>=0),$B56-fy+1)","v":false},{"$f":"IF(AND(AG55<=0,AG56>0,MIN(AG57:AG$100)>=0),$B56-fy+1)","v":false},{"$f":"IF(AND(AH55<=0,AH56>0,MIN(AH57:AH$100)>=0),$B56-fy+1)","v":false},null,"45 years"]
[null,2025,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG15)","v":-163.3027027289086},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG15)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG15)","v":-15.675187797760563},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-10439.15152217486,11718.007070857211,-25131.183557179989,0,0,0,-13413.176486322778,null,163.3027027289086,147.62751493114803,163.3027027289086,163.3027027289086,163.3027027289086,147.62751493114803,null,22157.158593032073,-14692.03203500513,10439.15152217486,10439.15152217486,10439.15152217486,-2974.0249641479186,null,{"$f":"IF(AND(AC56<=0,AC57>0,MIN(AC58:$AC$100)>=0),$B57-fy+1)","v":false},{"$f":"IF(AND(AD56<=0,AD57>0,MIN(AD58:AD$100)>=0),$B57-fy+1)","v":false},{"$f":"IF(AND(AE56<=0,AE57>0,MIN(AE58:AE$100)>=0),$B57-fy+1)","v":false},{"$f":"IF(AND(AF56<=0,AF57>0,MIN(AF58:AF$100)>=0),$B57-fy+1)","v":false},{"$f":"IF(AND(AG56<=0,AG57>0,MIN(AG58:AG$100)>=0),$B57-fy+1)","v":false},{"$f":"IF(AND(AH56<=0,AH57>0,MIN(AH58:AH$100)>=0),$B57-fy+1)","v":false},null,"44 years"]
[null,2026,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG16)","v":-12595.24486618732},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG16)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG16)","v":-1208.9991490466339},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-17769.698708521937,11718.007070857211,-25834.832069336513,0,0,0,-14116.824998479302,null,12595.24486618732,11386.245717140686,12595.24486618732,12595.24486618732,12595.24486618732,11386.245717140686,null,29487.705779379146,-8065.133360814576,17769.698708521937,17769.698708521937,17769.698708521937,3652.8737100426351,null,{"$f":"IF(AND(AC57<=0,AC58>0,MIN(AC59:$AC$100)>=0),$B58-fy+1)","v":false},{"$f":"IF(AND(AD57<=0,AD58>0,MIN(AD59:AD$100)>=0),$B58-fy+1)","v":false},{"$f":"IF(AND(AE57<=0,AE58>0,MIN(AE59:AE$100)>=0),$B58-fy+1)","v":false},{"$f":"IF(AND(AF57<=0,AF58>0,MIN(AF59:AF$100)>=0),$B58-fy+1)","v":false},{"$f":"IF(AND(AG57<=0,AG58>0,MIN(AG59:AG$100)>=0),$B58-fy+1)","v":false},{"$f":"IF(AND(AH57<=0,AH58>0,MIN(AH59:AH$100)>=0),$B58-fy+1)","v":8},null,"43 years"]
[null,2027,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG17)","v":-176.62245462602687},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG17)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG17)","v":-16.953731317971062},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-17865.769621291071,11718.007070857211,-25844.053775863063,0,0,0,-14126.046705005852,null,176.62245462602687,159.6687233080558,176.62245462602687,176.62245462602687,176.62245462602687,159.6687233080558,null,29583.776692148283,-7978.284154571993,17865.769621291071,17865.769621291071,17865.769621291071,3739.7229162852182,null,{"$f":"IF(AND(AC58<=0,AC59>0,MIN(AC60:$AC$100)>=0),$B59-fy+1)","v":false},{"$f":"IF(AND(AD58<=0,AD59>0,MIN(AD60:AD$100)>=0),$B59-fy+1)","v":false},{"$f":"IF(AND(AE58<=0,AE59>0,MIN(AE60:AE$100)>=0),$B59-fy+1)","v":false},{"$f":"IF(AND(AF58<=0,AF59>0,MIN(AF60:AF$100)>=0),$B59-fy+1)","v":false},{"$f":"IF(AND(AG58<=0,AG59>0,MIN(AG60:AG$100)>=0),$B59-fy+1)","v":false},{"$f":"IF(AND(AH58<=0,AH59>0,MIN(AH60:AH$100)>=0),$B59-fy+1)","v":false},null,"42 years"]
[null,2028,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG18)","v":-1756.0109758703913},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG18)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG18)","v":-168.55692748326112},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,1756.0109758703913,1587.4540483871301,1756.0109758703913,1756.0109758703913,1756.0109758703913,1587.4540483871301,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC59<=0,AC60>0,MIN(AC61:$AC$100)>=0),$B60-fy+1)","v":false},{"$f":"IF(AND(AD59<=0,AD60>0,MIN(AD61:AD$100)>=0),$B60-fy+1)","v":false},{"$f":"IF(AND(AE59<=0,AE60>0,MIN(AE61:AE$100)>=0),$B60-fy+1)","v":false},{"$f":"IF(AND(AF59<=0,AF60>0,MIN(AF61:AF$100)>=0),$B60-fy+1)","v":false},{"$f":"IF(AND(AG59<=0,AG60>0,MIN(AG61:AG$100)>=0),$B60-fy+1)","v":false},{"$f":"IF(AND(AH59<=0,AH60>0,MIN(AH61:AH$100)>=0),$B60-fy+1)","v":false},null,"41 years"]
[null,2029,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG19)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG19)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG19)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC60<=0,AC61>0,MIN(AC62:$AC$100)>=0),$B61-fy+1)","v":false},{"$f":"IF(AND(AD60<=0,AD61>0,MIN(AD62:AD$100)>=0),$B61-fy+1)","v":false},{"$f":"IF(AND(AE60<=0,AE61>0,MIN(AE62:AE$100)>=0),$B61-fy+1)","v":false},{"$f":"IF(AND(AF60<=0,AF61>0,MIN(AF62:AF$100)>=0),$B61-fy+1)","v":false},{"$f":"IF(AND(AG60<=0,AG61>0,MIN(AG62:AG$100)>=0),$B61-fy+1)","v":false},{"$f":"IF(AND(AH60<=0,AH61>0,MIN(AH62:AH$100)>=0),$B61-fy+1)","v":false},null,"40 years"]
[null,2030,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG20)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG20)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG20)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC61<=0,AC62>0,MIN(AC63:$AC$100)>=0),$B62-fy+1)","v":false},{"$f":"IF(AND(AD61<=0,AD62>0,MIN(AD63:AD$100)>=0),$B62-fy+1)","v":false},{"$f":"IF(AND(AE61<=0,AE62>0,MIN(AE63:AE$100)>=0),$B62-fy+1)","v":false},{"$f":"IF(AND(AF61<=0,AF62>0,MIN(AF63:AF$100)>=0),$B62-fy+1)","v":false},{"$f":"IF(AND(AG61<=0,AG62>0,MIN(AG63:AG$100)>=0),$B62-fy+1)","v":false},{"$f":"IF(AND(AH61<=0,AH62>0,MIN(AH63:AH$100)>=0),$B62-fy+1)","v":false},null,"39 years"]
[null,2031,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG21)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG21)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG21)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC62<=0,AC63>0,MIN(AC64:$AC$100)>=0),$B63-fy+1)","v":false},{"$f":"IF(AND(AD62<=0,AD63>0,MIN(AD64:AD$100)>=0),$B63-fy+1)","v":false},{"$f":"IF(AND(AE62<=0,AE63>0,MIN(AE64:AE$100)>=0),$B63-fy+1)","v":false},{"$f":"IF(AND(AF62<=0,AF63>0,MIN(AF64:AF$100)>=0),$B63-fy+1)","v":false},{"$f":"IF(AND(AG62<=0,AG63>0,MIN(AG64:AG$100)>=0),$B63-fy+1)","v":false},{"$f":"IF(AND(AH62<=0,AH63>0,MIN(AH64:AH$100)>=0),$B63-fy+1)","v":false},null,"38 years"]
[null,2032,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG22)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG22)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG22)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC63<=0,AC64>0,MIN(AC65:$AC$100)>=0),$B64-fy+1)","v":false},{"$f":"IF(AND(AD63<=0,AD64>0,MIN(AD65:AD$100)>=0),$B64-fy+1)","v":false},{"$f":"IF(AND(AE63<=0,AE64>0,MIN(AE65:AE$100)>=0),$B64-fy+1)","v":false},{"$f":"IF(AND(AF63<=0,AF64>0,MIN(AF65:AF$100)>=0),$B64-fy+1)","v":false},{"$f":"IF(AND(AG63<=0,AG64>0,MIN(AG65:AG$100)>=0),$B64-fy+1)","v":false},{"$f":"IF(AND(AH63<=0,AH64>0,MIN(AH65:AH$100)>=0),$B64-fy+1)","v":false},null,"37 years"]
[null,2033,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG23)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG23)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG23)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC64<=0,AC65>0,MIN(AC66:$AC$100)>=0),$B65-fy+1)","v":false},{"$f":"IF(AND(AD64<=0,AD65>0,MIN(AD66:AD$100)>=0),$B65-fy+1)","v":false},{"$f":"IF(AND(AE64<=0,AE65>0,MIN(AE66:AE$100)>=0),$B65-fy+1)","v":false},{"$f":"IF(AND(AF64<=0,AF65>0,MIN(AF66:AF$100)>=0),$B65-fy+1)","v":false},{"$f":"IF(AND(AG64<=0,AG65>0,MIN(AG66:AG$100)>=0),$B65-fy+1)","v":false},{"$f":"IF(AND(AH64<=0,AH65>0,MIN(AH66:AH$100)>=0),$B65-fy+1)","v":false},null,"36 years"]
[null,2034,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG24)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG24)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG24)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,{"$f":"P66-$N66","v":-7171.3030127780003},{"$f":"Q66-$N66","v":18758.436557855581},{"$f":"R66-$N66","v":18758.436557855581},{"$f":"S66-$N66","v":18758.436557855581},4546.7040580792109,null,{"$f":"IF(AND(AC65<=0,AC66>0,MIN(AC67:$AC$100)>=0),$B66-fy+1)","v":false},{"$f":"IF(AND(AD65<=0,AD66>0,MIN(AD67:AD$100)>=0),$B66-fy+1)","v":false},{"$f":"IF(AND(AE65<=0,AE66>0,MIN(AE67:AE$100)>=0),$B66-fy+1)","v":false},{"$f":"IF(AND(AF65<=0,AF66>0,MIN(AF67:AF$100)>=0),$B66-fy+1)","v":false},{"$f":"IF(AND(AG65<=0,AG66>0,MIN(AG67:AG$100)>=0),$B66-fy+1)","v":false},{"$f":"IF(AND(AH65<=0,AH66>0,MIN(AH67:AH$100)>=0),$B66-fy+1)","v":false},null,"35 years"]
[null,2035,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG25)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG25)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG25)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC66<=0,AC67>0,MIN(AC68:$AC$100)>=0),$B67-fy+1)","v":false},{"$f":"IF(AND(AD66<=0,AD67>0,MIN(AD68:AD$100)>=0),$B67-fy+1)","v":false},{"$f":"IF(AND(AE66<=0,AE67>0,MIN(AE68:AE$100)>=0),$B67-fy+1)","v":false},{"$f":"IF(AND(AF66<=0,AF67>0,MIN(AF68:AF$100)>=0),$B67-fy+1)","v":false},{"$f":"IF(AND(AG66<=0,AG67>0,MIN(AG68:AG$100)>=0),$B67-fy+1)","v":false},{"$f":"IF(AND(AH66<=0,AH67>0,MIN(AH68:AH$100)>=0),$B67-fy+1)","v":false},null,"34 years"]
[null,2036,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG26)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG26)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG26)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC67<=0,AC68>0,MIN(AC69:$AC$100)>=0),$B68-fy+1)","v":false},{"$f":"IF(AND(AD67<=0,AD68>0,MIN(AD69:AD$100)>=0),$B68-fy+1)","v":false},{"$f":"IF(AND(AE67<=0,AE68>0,MIN(AE69:AE$100)>=0),$B68-fy+1)","v":false},{"$f":"IF(AND(AF67<=0,AF68>0,MIN(AF69:AF$100)>=0),$B68-fy+1)","v":false},{"$f":"IF(AND(AG67<=0,AG68>0,MIN(AG69:AG$100)>=0),$B68-fy+1)","v":false},{"$f":"IF(AND(AH67<=0,AH68>0,MIN(AH69:AH$100)>=0),$B68-fy+1)","v":false},null,"33 years"]
[null,2037,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG27)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG27)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG27)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC68<=0,AC69>0,MIN(AC70:$AC$100)>=0),$B69-fy+1)","v":false},{"$f":"IF(AND(AD68<=0,AD69>0,MIN(AD70:AD$100)>=0),$B69-fy+1)","v":false},{"$f":"IF(AND(AE68<=0,AE69>0,MIN(AE70:AE$100)>=0),$B69-fy+1)","v":false},{"$f":"IF(AND(AF68<=0,AF69>0,MIN(AF70:AF$100)>=0),$B69-fy+1)","v":false},{"$f":"IF(AND(AG68<=0,AG69>0,MIN(AG70:AG$100)>=0),$B69-fy+1)","v":false},{"$f":"IF(AND(AH68<=0,AH69>0,MIN(AH70:AH$100)>=0),$B69-fy+1)","v":false},null,"32 years"]
[null,2038,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG28)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG28)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG28)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC69<=0,AC70>0,MIN(AC71:$AC$100)>=0),$B70-fy+1)","v":false},{"$f":"IF(AND(AD69<=0,AD70>0,MIN(AD71:AD$100)>=0),$B70-fy+1)","v":false},{"$f":"IF(AND(AE69<=0,AE70>0,MIN(AE71:AE$100)>=0),$B70-fy+1)","v":false},{"$f":"IF(AND(AF69<=0,AF70>0,MIN(AF71:AF$100)>=0),$B70-fy+1)","v":false},{"$f":"IF(AND(AG69<=0,AG70>0,MIN(AG71:AG$100)>=0),$B70-fy+1)","v":false},{"$f":"IF(AND(AH69<=0,AH70>0,MIN(AH71:AH$100)>=0),$B70-fy+1)","v":false},null,"31 years"]
[null,2039,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG29)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG29)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG29)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC70<=0,AC71>0,MIN(AC72:$AC$100)>=0),$B71-fy+1)","v":false},{"$f":"IF(AND(AD70<=0,AD71>0,MIN(AD72:AD$100)>=0),$B71-fy+1)","v":false},{"$f":"IF(AND(AE70<=0,AE71>0,MIN(AE72:AE$100)>=0),$B71-fy+1)","v":false},{"$f":"IF(AND(AF70<=0,AF71>0,MIN(AF72:AF$100)>=0),$B71-fy+1)","v":false},{"$f":"IF(AND(AG70<=0,AG71>0,MIN(AG72:AG$100)>=0),$B71-fy+1)","v":false},{"$f":"IF(AND(AH70<=0,AH71>0,MIN(AH72:AH$100)>=0),$B71-fy+1)","v":false},null,"30 years"]
[null,2040,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG30)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG30)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG30)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC71<=0,AC72>0,MIN(AC73:$AC$100)>=0),$B72-fy+1)","v":false},{"$f":"IF(AND(AD71<=0,AD72>0,MIN(AD73:AD$100)>=0),$B72-fy+1)","v":false},{"$f":"IF(AND(AE71<=0,AE72>0,MIN(AE73:AE$100)>=0),$B72-fy+1)","v":false},{"$f":"IF(AND(AF71<=0,AF72>0,MIN(AF73:AF$100)>=0),$B72-fy+1)","v":false},{"$f":"IF(AND(AG71<=0,AG72>0,MIN(AG73:AG$100)>=0),$B72-fy+1)","v":false},{"$f":"IF(AND(AH71<=0,AH72>0,MIN(AH73:AH$100)>=0),$B72-fy+1)","v":false},null,"29 years"]
[null,2041,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG31)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG31)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG31)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC72<=0,AC73>0,MIN(AC74:$AC$100)>=0),$B73-fy+1)","v":false},{"$f":"IF(AND(AD72<=0,AD73>0,MIN(AD74:AD$100)>=0),$B73-fy+1)","v":false},{"$f":"IF(AND(AE72<=0,AE73>0,MIN(AE74:AE$100)>=0),$B73-fy+1)","v":false},{"$f":"IF(AND(AF72<=0,AF73>0,MIN(AF74:AF$100)>=0),$B73-fy+1)","v":false},{"$f":"IF(AND(AG72<=0,AG73>0,MIN(AG74:AG$100)>=0),$B73-fy+1)","v":false},{"$f":"IF(AND(AH72<=0,AH73>0,MIN(AH74:AH$100)>=0),$B73-fy+1)","v":false},null,"28 years"]
[null,2042,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG32)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG32)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG32)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC73<=0,AC74>0,MIN(AC75:$AC$100)>=0),$B74-fy+1)","v":false},{"$f":"IF(AND(AD73<=0,AD74>0,MIN(AD75:AD$100)>=0),$B74-fy+1)","v":false},{"$f":"IF(AND(AE73<=0,AE74>0,MIN(AE75:AE$100)>=0),$B74-fy+1)","v":false},{"$f":"IF(AND(AF73<=0,AF74>0,MIN(AF75:AF$100)>=0),$B74-fy+1)","v":false},{"$f":"IF(AND(AG73<=0,AG74>0,MIN(AG75:AG$100)>=0),$B74-fy+1)","v":false},{"$f":"IF(AND(AH73<=0,AH74>0,MIN(AH75:AH$100)>=0),$B74-fy+1)","v":false},null,"27 years"]
[null,{"$f":"B74+1","v":2043},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG33)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG33)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG33)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC74<=0,AC75>0,MIN(AC76:$AC$100)>=0),$B75-fy+1)","v":false},{"$f":"IF(AND(AD74<=0,AD75>0,MIN(AD76:AD$100)>=0),$B75-fy+1)","v":false},{"$f":"IF(AND(AE74<=0,AE75>0,MIN(AE76:AE$100)>=0),$B75-fy+1)","v":false},{"$f":"IF(AND(AF74<=0,AF75>0,MIN(AF76:AF$100)>=0),$B75-fy+1)","v":false},{"$f":"IF(AND(AG74<=0,AG75>0,MIN(AG76:AG$100)>=0),$B75-fy+1)","v":false},{"$f":"IF(AND(AH74<=0,AH75>0,MIN(AH76:AH$100)>=0),$B75-fy+1)","v":false},null,"26 years"]
[null,2044,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG34)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG34)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG34)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC75<=0,AC76>0,MIN(AC77:$AC$100)>=0),$B76-fy+1)","v":false},{"$f":"IF(AND(AD75<=0,AD76>0,MIN(AD77:AD$100)>=0),$B76-fy+1)","v":false},{"$f":"IF(AND(AE75<=0,AE76>0,MIN(AE77:AE$100)>=0),$B76-fy+1)","v":false},{"$f":"IF(AND(AF75<=0,AF76>0,MIN(AF77:AF$100)>=0),$B76-fy+1)","v":false},{"$f":"IF(AND(AG75<=0,AG76>0,MIN(AG77:AG$100)>=0),$B76-fy+1)","v":false},{"$f":"IF(AND(AH75<=0,AH76>0,MIN(AH77:AH$100)>=0),$B76-fy+1)","v":false},null,"25 years"]
[null,2045,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG35)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG35)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG35)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC76<=0,AC77>0,MIN(AC78:$AC$100)>=0),$B77-fy+1)","v":false},{"$f":"IF(AND(AD76<=0,AD77>0,MIN(AD78:AD$100)>=0),$B77-fy+1)","v":false},{"$f":"IF(AND(AE76<=0,AE77>0,MIN(AE78:AE$100)>=0),$B77-fy+1)","v":false},{"$f":"IF(AND(AF76<=0,AF77>0,MIN(AF78:AF$100)>=0),$B77-fy+1)","v":false},{"$f":"IF(AND(AG76<=0,AG77>0,MIN(AG78:AG$100)>=0),$B77-fy+1)","v":false},{"$f":"IF(AND(AH76<=0,AH77>0,MIN(AH78:AH$100)>=0),$B77-fy+1)","v":false},null,"24 years"]
[null,2046,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG36)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG36)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG36)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC77<=0,AC78>0,MIN(AC79:$AC$100)>=0),$B78-fy+1)","v":false},{"$f":"IF(AND(AD77<=0,AD78>0,MIN(AD79:AD$100)>=0),$B78-fy+1)","v":false},{"$f":"IF(AND(AE77<=0,AE78>0,MIN(AE79:AE$100)>=0),$B78-fy+1)","v":false},{"$f":"IF(AND(AF77<=0,AF78>0,MIN(AF79:AF$100)>=0),$B78-fy+1)","v":false},{"$f":"IF(AND(AG77<=0,AG78>0,MIN(AG79:AG$100)>=0),$B78-fy+1)","v":false},{"$f":"IF(AND(AH77<=0,AH78>0,MIN(AH79:AH$100)>=0),$B78-fy+1)","v":false},null,"23 years"]
[null,2047,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG37)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG37)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG37)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC78<=0,AC79>0,MIN(AC100:$AC$100)>=0),$B79-fy+1)","v":false},{"$f":"IF(AND(AD78<=0,AD79>0,MIN(AD100:AD$100)>=0),$B79-fy+1)","v":false},{"$f":"IF(AND(AE78<=0,AE79>0,MIN(AE100:AE$100)>=0),$B79-fy+1)","v":false},{"$f":"IF(AND(AF78<=0,AF79>0,MIN(AF100:AF$100)>=0),$B79-fy+1)","v":false},{"$f":"IF(AND(AG78<=0,AG79>0,MIN(AG100:AG$100)>=0),$B79-fy+1)","v":false},{"$f":"IF(AND(AH78<=0,AH79>0,MIN(AH100:AH$100)>=0),$B79-fy+1)","v":false},null,"22 years"]
[null,2048,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG38)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG38)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG38)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,{"$f":"N79+D80/(1+i)^($B80-fy+1)","v":-18758.436557855581},{"$f":"O79+E80/(1+i)^($B80-fy+1)","v":11718.007070857211},{"$f":"P79+F80/(1+i)^($B80-fy+1)","v":-25929.739570633581},{"$f":"Q79+G80/(1+i)^($B80-fy+1)","v":0},{"$f":"R79+H80/(1+i)^($B80-fy+1)","v":0},{"$f":"S79+I80/(1+i)^($B80-fy+1)","v":0},{"$f":"SUM(O80:S80)","v":-14211.73249977637},null,{"$f":"E80-$D80","v":0},{"$f":"F80-$D80","v":0},{"$f":"G80-$D80","v":0},{"$f":"H80-$D80","v":0},{"$f":"I80-$D80","v":0},{"$f":"SUM(E80:I80)-$D80","v":0},null,{"$f":"O80-$N80","v":30476.44362871279},{"$f":"P80-$N80","v":-7171.3030127780003},{"$f":"Q80-$N80","v":18758.436557855581},{"$f":"R80-$N80","v":18758.436557855581},{"$f":"S80-$N80","v":18758.436557855581},{"$f":"T80-$N80","v":4546.7040580792109},null,{"$f":"IF(AND(AC79<=0,AC80>0,MIN(AC$100:$AC101)>=0),$B80-fy+1)","v":false},{"$f":"IF(AND(AD79<=0,AD80>0,MIN(AD$100:AD101)>=0),$B80-fy+1)","v":false},{"$f":"IF(AND(AE79<=0,AE80>0,MIN(AE$100:AE101)>=0),$B80-fy+1)","v":false},{"$f":"IF(AND(AF79<=0,AF80>0,MIN(AF$100:AF101)>=0),$B80-fy+1)","v":false},{"$f":"IF(AND(AG79<=0,AG80>0,MIN(AG$100:AG101)>=0),$B80-fy+1)","v":false},{"$f":"IF(AND(AH79<=0,AH80>0,MIN(AH$100:AH101)>=0),$B80-fy+1)","v":false},null,"21 years"]
[null,2049,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG39)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG39)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG39)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC80<=0,AC81>0,MIN(AC$100:$AC102)>=0),$B81-fy+1)","v":false},{"$f":"IF(AND(AD80<=0,AD81>0,MIN(AD$100:AD102)>=0),$B81-fy+1)","v":false},{"$f":"IF(AND(AE80<=0,AE81>0,MIN(AE$100:AE102)>=0),$B81-fy+1)","v":false},{"$f":"IF(AND(AF80<=0,AF81>0,MIN(AF$100:AF102)>=0),$B81-fy+1)","v":false},{"$f":"IF(AND(AG80<=0,AG81>0,MIN(AG$100:AG102)>=0),$B81-fy+1)","v":false},{"$f":"IF(AND(AH80<=0,AH81>0,MIN(AH$100:AH102)>=0),$B81-fy+1)","v":false},null,"20 years"]
[null,2050,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG40)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG40)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG40)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC81<=0,AC82>0,MIN(AC$100:$AC103)>=0),$B82-fy+1)","v":false},{"$f":"IF(AND(AD81<=0,AD82>0,MIN(AD$100:AD103)>=0),$B82-fy+1)","v":false},{"$f":"IF(AND(AE81<=0,AE82>0,MIN(AE$100:AE103)>=0),$B82-fy+1)","v":false},{"$f":"IF(AND(AF81<=0,AF82>0,MIN(AF$100:AF103)>=0),$B82-fy+1)","v":false},{"$f":"IF(AND(AG81<=0,AG82>0,MIN(AG$100:AG103)>=0),$B82-fy+1)","v":false},{"$f":"IF(AND(AH81<=0,AH82>0,MIN(AH$100:AH103)>=0),$B82-fy+1)","v":false},null,"19 years"]
[null,2051,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG41)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG41)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG41)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC82<=0,AC83>0,MIN(AC$100:$AC104)>=0),$B83-fy+1)","v":false},{"$f":"IF(AND(AD82<=0,AD83>0,MIN(AD$100:AD104)>=0),$B83-fy+1)","v":false},{"$f":"IF(AND(AE82<=0,AE83>0,MIN(AE$100:AE104)>=0),$B83-fy+1)","v":false},{"$f":"IF(AND(AF82<=0,AF83>0,MIN(AF$100:AF104)>=0),$B83-fy+1)","v":false},{"$f":"IF(AND(AG82<=0,AG83>0,MIN(AG$100:AG104)>=0),$B83-fy+1)","v":false},{"$f":"IF(AND(AH82<=0,AH83>0,MIN(AH$100:AH104)>=0),$B83-fy+1)","v":false},null,"18 years"]
[null,2052,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG42)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG42)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG42)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC83<=0,AC84>0,MIN(AC$100:$AC105)>=0),$B84-fy+1)","v":false},{"$f":"IF(AND(AD83<=0,AD84>0,MIN(AD$100:AD105)>=0),$B84-fy+1)","v":false},{"$f":"IF(AND(AE83<=0,AE84>0,MIN(AE$100:AE105)>=0),$B84-fy+1)","v":false},{"$f":"IF(AND(AF83<=0,AF84>0,MIN(AF$100:AF105)>=0),$B84-fy+1)","v":false},{"$f":"IF(AND(AG83<=0,AG84>0,MIN(AG$100:AG105)>=0),$B84-fy+1)","v":false},{"$f":"IF(AND(AH83<=0,AH84>0,MIN(AH$100:AH105)>=0),$B84-fy+1)","v":false},null,"17 years"]
[null,2053,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG43)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG43)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG43)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC84<=0,AC85>0,MIN(AC$100:$AC106)>=0),$B85-fy+1)","v":false},{"$f":"IF(AND(AD84<=0,AD85>0,MIN(AD$100:AD106)>=0),$B85-fy+1)","v":false},{"$f":"IF(AND(AE84<=0,AE85>0,MIN(AE$100:AE106)>=0),$B85-fy+1)","v":false},{"$f":"IF(AND(AF84<=0,AF85>0,MIN(AF$100:AF106)>=0),$B85-fy+1)","v":false},{"$f":"IF(AND(AG84<=0,AG85>0,MIN(AG$100:AG106)>=0),$B85-fy+1)","v":false},{"$f":"IF(AND(AH84<=0,AH85>0,MIN(AH$100:AH106)>=0),$B85-fy+1)","v":false},null,"16 years"]
[null,2054,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG44)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG44)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG44)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC85<=0,AC86>0,MIN(AC$100:$AC107)>=0),$B86-fy+1)","v":false},{"$f":"IF(AND(AD85<=0,AD86>0,MIN(AD$100:AD107)>=0),$B86-fy+1)","v":false},{"$f":"IF(AND(AE85<=0,AE86>0,MIN(AE$100:AE107)>=0),$B86-fy+1)","v":false},{"$f":"IF(AND(AF85<=0,AF86>0,MIN(AF$100:AF107)>=0),$B86-fy+1)","v":false},{"$f":"IF(AND(AG85<=0,AG86>0,MIN(AG$100:AG107)>=0),$B86-fy+1)","v":false},{"$f":"IF(AND(AH85<=0,AH86>0,MIN(AH$100:AH107)>=0),$B86-fy+1)","v":false},null,"15 years"]
[null,2055,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG45)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG45)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG45)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC86<=0,AC87>0,MIN(AC$100:$AC108)>=0),$B87-fy+1)","v":false},{"$f":"IF(AND(AD86<=0,AD87>0,MIN(AD$100:AD108)>=0),$B87-fy+1)","v":false},{"$f":"IF(AND(AE86<=0,AE87>0,MIN(AE$100:AE108)>=0),$B87-fy+1)","v":false},{"$f":"IF(AND(AF86<=0,AF87>0,MIN(AF$100:AF108)>=0),$B87-fy+1)","v":false},{"$f":"IF(AND(AG86<=0,AG87>0,MIN(AG$100:AG108)>=0),$B87-fy+1)","v":false},{"$f":"IF(AND(AH86<=0,AH87>0,MIN(AH$100:AH108)>=0),$B87-fy+1)","v":false},null,"14 years"]
[null,2056,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG46)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG46)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG46)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC87<=0,AC88>0,MIN(AC$100:$AC109)>=0),$B88-fy+1)","v":false},{"$f":"IF(AND(AD87<=0,AD88>0,MIN(AD$100:AD109)>=0),$B88-fy+1)","v":false},{"$f":"IF(AND(AE87<=0,AE88>0,MIN(AE$100:AE109)>=0),$B88-fy+1)","v":false},{"$f":"IF(AND(AF87<=0,AF88>0,MIN(AF$100:AF109)>=0),$B88-fy+1)","v":false},{"$f":"IF(AND(AG87<=0,AG88>0,MIN(AG$100:AG109)>=0),$B88-fy+1)","v":false},{"$f":"IF(AND(AH87<=0,AH88>0,MIN(AH$100:AH109)>=0),$B88-fy+1)","v":false},null,"13 years"]
[null,2057,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG47)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG47)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG47)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC88<=0,AC89>0,MIN(AC$100:$AC110)>=0),$B89-fy+1)","v":false},{"$f":"IF(AND(AD88<=0,AD89>0,MIN(AD$100:AD110)>=0),$B89-fy+1)","v":false},{"$f":"IF(AND(AE88<=0,AE89>0,MIN(AE$100:AE110)>=0),$B89-fy+1)","v":false},{"$f":"IF(AND(AF88<=0,AF89>0,MIN(AF$100:AF110)>=0),$B89-fy+1)","v":false},{"$f":"IF(AND(AG88<=0,AG89>0,MIN(AG$100:AG110)>=0),$B89-fy+1)","v":false},{"$f":"IF(AND(AH88<=0,AH89>0,MIN(AH$100:AH110)>=0),$B89-fy+1)","v":false},null,"12 years"]
[null,2058,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG48)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG48)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG48)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC89<=0,AC90>0,MIN(AC$100:$AC111)>=0),$B90-fy+1)","v":false},{"$f":"IF(AND(AD89<=0,AD90>0,MIN(AD$100:AD111)>=0),$B90-fy+1)","v":false},{"$f":"IF(AND(AE89<=0,AE90>0,MIN(AE$100:AE111)>=0),$B90-fy+1)","v":false},{"$f":"IF(AND(AF89<=0,AF90>0,MIN(AF$100:AF111)>=0),$B90-fy+1)","v":false},{"$f":"IF(AND(AG89<=0,AG90>0,MIN(AG$100:AG111)>=0),$B90-fy+1)","v":false},{"$f":"IF(AND(AH89<=0,AH90>0,MIN(AH$100:AH111)>=0),$B90-fy+1)","v":false},null,"11 years"]
[null,2059,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG49)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG49)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG49)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC90<=0,AC91>0,MIN(AC$100:$AC112)>=0),$B91-fy+1)","v":false},{"$f":"IF(AND(AD90<=0,AD91>0,MIN(AD$100:AD112)>=0),$B91-fy+1)","v":false},{"$f":"IF(AND(AE90<=0,AE91>0,MIN(AE$100:AE112)>=0),$B91-fy+1)","v":false},{"$f":"IF(AND(AF90<=0,AF91>0,MIN(AF$100:AF112)>=0),$B91-fy+1)","v":false},{"$f":"IF(AND(AG90<=0,AG91>0,MIN(AG$100:AG112)>=0),$B91-fy+1)","v":false},{"$f":"IF(AND(AH90<=0,AH91>0,MIN(AH$100:AH112)>=0),$B91-fy+1)","v":false},null,"10 years"]
[null,2060,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG50)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG50)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG50)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC91<=0,AC92>0,MIN(AC$100:$AC113)>=0),$B92-fy+1)","v":false},{"$f":"IF(AND(AD91<=0,AD92>0,MIN(AD$100:AD113)>=0),$B92-fy+1)","v":false},{"$f":"IF(AND(AE91<=0,AE92>0,MIN(AE$100:AE113)>=0),$B92-fy+1)","v":false},{"$f":"IF(AND(AF91<=0,AF92>0,MIN(AF$100:AF113)>=0),$B92-fy+1)","v":false},{"$f":"IF(AND(AG91<=0,AG92>0,MIN(AG$100:AG113)>=0),$B92-fy+1)","v":false},{"$f":"IF(AND(AH91<=0,AH92>0,MIN(AH$100:AH113)>=0),$B92-fy+1)","v":false},null,"9 years"]
[null,2061,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG51)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG51)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG51)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC92<=0,AC93>0,MIN(AC$100:$AC114)>=0),$B93-fy+1)","v":false},{"$f":"IF(AND(AD92<=0,AD93>0,MIN(AD$100:AD114)>=0),$B93-fy+1)","v":false},{"$f":"IF(AND(AE92<=0,AE93>0,MIN(AE$100:AE114)>=0),$B93-fy+1)","v":false},{"$f":"IF(AND(AF92<=0,AF93>0,MIN(AF$100:AF114)>=0),$B93-fy+1)","v":false},{"$f":"IF(AND(AG92<=0,AG93>0,MIN(AG$100:AG114)>=0),$B93-fy+1)","v":false},{"$f":"IF(AND(AH92<=0,AH93>0,MIN(AH$100:AH114)>=0),$B93-fy+1)","v":false},null,"8 years"]
[null,2062,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG52)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG52)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG52)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC93<=0,AC94>0,MIN(AC$100:$AC115)>=0),$B94-fy+1)","v":false},{"$f":"IF(AND(AD93<=0,AD94>0,MIN(AD$100:AD115)>=0),$B94-fy+1)","v":false},{"$f":"IF(AND(AE93<=0,AE94>0,MIN(AE$100:AE115)>=0),$B94-fy+1)","v":false},{"$f":"IF(AND(AF93<=0,AF94>0,MIN(AF$100:AF115)>=0),$B94-fy+1)","v":false},{"$f":"IF(AND(AG93<=0,AG94>0,MIN(AG$100:AG115)>=0),$B94-fy+1)","v":false},{"$f":"IF(AND(AH93<=0,AH94>0,MIN(AH$100:AH115)>=0),$B94-fy+1)","v":false},null,"7 years"]
[null,2063,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG53)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG53)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG53)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC94<=0,AC95>0,MIN(AC$100:$AC116)>=0),$B95-fy+1)","v":false},{"$f":"IF(AND(AD94<=0,AD95>0,MIN(AD$100:AD116)>=0),$B95-fy+1)","v":false},{"$f":"IF(AND(AE94<=0,AE95>0,MIN(AE$100:AE116)>=0),$B95-fy+1)","v":false},{"$f":"IF(AND(AF94<=0,AF95>0,MIN(AF$100:AF116)>=0),$B95-fy+1)","v":false},{"$f":"IF(AND(AG94<=0,AG95>0,MIN(AG$100:AG116)>=0),$B95-fy+1)","v":false},{"$f":"IF(AND(AH94<=0,AH95>0,MIN(AH$100:AH116)>=0),$B95-fy+1)","v":false},null,"6 years"]
[null,2064,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG54)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG54)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG54)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC95<=0,AC96>0,MIN(AC$100:$AC117)>=0),$B96-fy+1)","v":false},{"$f":"IF(AND(AD95<=0,AD96>0,MIN(AD$100:AD117)>=0),$B96-fy+1)","v":false},{"$f":"IF(AND(AE95<=0,AE96>0,MIN(AE$100:AE117)>=0),$B96-fy+1)","v":false},{"$f":"IF(AND(AF95<=0,AF96>0,MIN(AF$100:AF117)>=0),$B96-fy+1)","v":false},{"$f":"IF(AND(AG95<=0,AG96>0,MIN(AG$100:AG117)>=0),$B96-fy+1)","v":false},{"$f":"IF(AND(AH95<=0,AH96>0,MIN(AH$100:AH117)>=0),$B96-fy+1)","v":false},null,"5 years"]
[null,2065,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG55)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG55)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG55)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC96<=0,AC97>0,MIN(AC$100:$AC118)>=0),$B97-fy+1)","v":false},{"$f":"IF(AND(AD96<=0,AD97>0,MIN(AD$100:AD118)>=0),$B97-fy+1)","v":false},{"$f":"IF(AND(AE96<=0,AE97>0,MIN(AE$100:AE118)>=0),$B97-fy+1)","v":false},{"$f":"IF(AND(AF96<=0,AF97>0,MIN(AF$100:AF118)>=0),$B97-fy+1)","v":false},{"$f":"IF(AND(AG96<=0,AG97>0,MIN(AG$100:AG118)>=0),$B97-fy+1)","v":false},{"$f":"IF(AND(AH96<=0,AH97>0,MIN(AH$100:AH118)>=0),$B97-fy+1)","v":false},null,"4 years"]
[null,2066,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG56)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG56)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG56)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC97<=0,AC98>0,MIN(AC$100:$AC119)>=0),$B98-fy+1)","v":false},{"$f":"IF(AND(AD97<=0,AD98>0,MIN(AD$100:AD119)>=0),$B98-fy+1)","v":false},{"$f":"IF(AND(AE97<=0,AE98>0,MIN(AE$100:AE119)>=0),$B98-fy+1)","v":false},{"$f":"IF(AND(AF97<=0,AF98>0,MIN(AF$100:AF119)>=0),$B98-fy+1)","v":false},{"$f":"IF(AND(AG97<=0,AG98>0,MIN(AG$100:AG119)>=0),$B98-fy+1)","v":false},{"$f":"IF(AND(AH97<=0,AH98>0,MIN(AH$100:AH119)>=0),$B98-fy+1)","v":false},null,"3 years"]
[null,2067,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG57)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG57)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG57)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC98<=0,AC99>0,MIN(AC$100:$AC120)>=0),$B99-fy+1)","v":false},{"$f":"IF(AND(AD98<=0,AD99>0,MIN(AD$100:AD120)>=0),$B99-fy+1)","v":false},{"$f":"IF(AND(AE98<=0,AE99>0,MIN(AE$100:AE120)>=0),$B99-fy+1)","v":false},{"$f":"IF(AND(AF98<=0,AF99>0,MIN(AF$100:AF120)>=0),$B99-fy+1)","v":false},{"$f":"IF(AND(AG98<=0,AG99>0,MIN(AG$100:AG120)>=0),$B99-fy+1)","v":false},{"$f":"IF(AND(AH98<=0,AH99>0,MIN(AH$100:AH120)>=0),$B99-fy+1)","v":false},null,"2 years"]
[null,2068,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG58)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG58)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG58)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},null,null,null,null,-18758.436557855581,11718.007070857211,-25929.739570633581,0,0,0,-14211.73249977637,null,0,0,0,0,0,0,null,30476.44362871279,-7171.3030127780003,18758.436557855581,18758.436557855581,18758.436557855581,4546.7040580792109,null,{"$f":"IF(AND(AC99<=0,AC100>0,MIN(AC$100:$AC121)>=0),$B100-fy+1)","v":false},{"$f":"IF(AND(AD99<=0,AD100>0,MIN(AD$100:AD121)>=0),$B100-fy+1)","v":false},{"$f":"IF(AND(AE99<=0,AE100>0,MIN(AE$100:AE121)>=0),$B100-fy+1)","v":false},{"$f":"IF(AND(AF99<=0,AF100>0,MIN(AF$100:AF121)>=0),$B100-fy+1)","v":false},{"$f":"IF(AND(AG99<=0,AG100>0,MIN(AG$100:AG121)>=0),$B100-fy+1)","v":false},{"$f":"IF(AND(AH99<=0,AH100>0,MIN(AH$100:AH121)>=0),$B100-fy+1)","v":false},null,"1 year "]
[]
["* ","Project expenditures are assumed to occur beginning of year, so shown at end of the previous year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(V50:V100)","v":39556.26183374782},-3860.4621752200851,26021.470474223395,26021.470474223395,26021.470474223395,9674.3291843043371,null,null,null,null,null,null,null,"Payback",{"$f":"IF(SUM(AJ51:AJ100)=0,IF(AC100>0,0,\"never\"),MAX(AJ51:AJ100))","v":0},"never",0,0,0,8,null,{"$f":"LEFT(sp_Input,LEN(sp_Input)-6)","v":"10"}]
[null,"Annual operating expenses and revenues are assumed to occur at the end of the year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial ROE",{"$f":"(IRR(V50:V100)-bir*dr*(1-tr))/(1-dr)","v":{"$error":"#NUM!"}},-0.11080663839317209,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},0.53787803415767965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE",{"$f":"IF(OR(ISERROR(V103),V102<AC100,AC100<0),\"n/a  \",IF(V103>1,\">100%\",V103))","v":"n/a  "},"n/a  ","n/a  ","n/a  ","n/a  ",0.53787803415767965,null,null,null,null,null,null,null,"NPVcap",{"$f":"IF(ISERROR('II.  Proposal - Sell '!M48),0,'II.  Proposal - Sell '!M48)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!M48),0,'III.  Alt - Abandon in Place'!M48)","v":-612.94671959004279},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(AJ104:AN104)","v":-612.94671959004279}]
[null,null,null,"Earnings Available for Common Stock ($000) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('II.  Proposal - Sell '!$M$56-' I.  S.Q. Own and Operate'!$M$56>0,' I.  S.Q. Own and Operate'!$M$48-'II.  Proposal - Sell '!$M$48>0),('II.  Proposal - Sell '!$M$56-' I.  S.Q. Own and Operate'!$M$56)/(' I.  S.Q. Own and Operate'!$M$48-'II.  Proposal - Sell '!$M$48),\"n/a\")","v":"n/a"},{"$f":"IF(AND('III.  Alt - Abandon in Place'!$M$56-' I.  S.Q. Own and Operate'!$M$56>0,' I.  S.Q. Own and Operate'!$M$48-'III.  Alt - Abandon in Place'!$M$48>0),('III.  Alt - Abandon in Place'!$M$56-' I.  S.Q. Own and Operate'!$M$56)/(' I.  S.Q. Own and Operate'!$M$48-'III.  Alt - Abandon in Place'!$M$48),\"n/a\")","v":"n/a"},{"$f":"IF(AND(#REF!-' I.  S.Q. Own and Operate'!$M$56>0,' I.  S.Q. Own and Operate'!$M$48-#REF!>0),(#REF!-' I.  S.Q. Own and Operate'!$M$56)/(' I.  S.Q. Own and Operate'!$M$48-#REF!),\"n/a\")","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!-' I.  S.Q. Own and Operate'!$M$56>0,' I.  S.Q. Own and Operate'!$M$48-#REF!>0),(#REF!-' I.  S.Q. Own and Operate'!$M$56)/(' I.  S.Q. Own and Operate'!$M$48-#REF!),\"n/a\")","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!-' I.  S.Q. Own and Operate'!$M$56>0,' I.  S.Q. Own and Operate'!$M$48-#REF!>0),(#REF!-' I.  S.Q. Own and Operate'!$M$56)/(' I.  S.Q. Own and Operate'!$M$48-#REF!),\"n/a\")","v":{"$error":"#REF!"}}]
[null,"Calendar Year",null,{"$f":"D49","v":"S.Q."},"Alt A","Alt B","Alt C","Alt D","Alt E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/C Ratio",{"$f":"IF(ISERROR(AJ105),\"n/a\",AJ105)","v":"n/a"},{"$f":"IF(ISERROR(AK105),\"n/a\",AK105)","v":"n/a"},{"$f":"IF(ISERROR(AL105),\"n/a\",AL105)","v":"n/a"},{"$f":"IF(ISERROR(AM105),\"n/a\",AM105)","v":"n/a"},{"$f":"IF(ISERROR(AN105),\"n/a\",AN105)","v":"n/a"}]
[null,{"$f":"fy","v":2019},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG66)","v":-1716.2408325000001},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG66)","v":-1697.7866300000001},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG66)","v":-3607.7406898411709},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0}]
[null,{"$f":"B107+1","v":2020},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG67)","v":-26.179131666499998},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG67)","v":15232.577989524421},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG67)","v":-23942.346063802514},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0}]
[null,{"$f":"B108+1","v":2021},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG68)","v":-2353.4471901456623},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG68)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG68)","v":-225.90395664721976},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0}]
[null,{"$f":"B109+1","v":2022},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG69)","v":-27.504450207116555},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG69)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG69)","v":-11.79656972586228},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0}]
[null,{"$f":"B110+1","v":2023},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG70)","v":-109.67200788511086},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG70)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG70)","v":-2.7061147821973202},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0}]
[]
["*","Earnings are estimated using simplified accounting assumptions and no cost recovery."]
[null,"Earnings estimates for projects over $100 million should be reviewed by Economic and Project Analysis."]

{"sheet":"Big Project","index":2,"n_rows":114,"n_cols":11,"rows_kept":114,"cut":false,"hidden":true,"merged":[[14,1,14,5],[47,3,47,8],[104,3,104,8],[15,1,15,5],[16,1,16,5],[17,1,17,5],[0,0,0,10],[4,8,4,10],[1,0,1,10],[2,0,2,10],[13,1,13,5],[11,2,11,5],[3,0,3,10]]}
[{"$f":"\"Economic Evaluation Over \"&sp&\"-Year Study Period ($000)\"","v":"Economic Evaluation Over 10-Year Study Period ($000)"}]
[{"$f":"IF(ISBLANK(Summary!A2),\"\",Summary!A2)","v":"Sale of Line 306 and Alternatives"}]
[{"$f":"IF(ISBLANK(Summary!A3),\"\",Summary!A3)","v":""}]
[{"$f":"Summary!A4","v":""}]
["Study Period:",null,{"$f":"sp&\" years\"","v":"10 years"},null,null,"First Year of Study:",{"$f":"fy","v":2019},null,{"$f":"IF(ISBLANK(Summary!I5),\"\",Summary!I5)","v":""}]
["Discount Rate:",null,{"$f":"i","v":7.0000000000000007E-2},null,null,"Cost Estimate Year:",{"$f":"date","v":2019},null,null,null,{"$f":"Summary!K6","v":"Edition"}]
[{"$f":"Summary!A7","v":""},null,null,null,null,null,null,null,null,null,{"$f":"Summary!K7","v":""}]
[]
[]
[null,null,null,null,null,null,"   Cash Flow Measures  ",null,null,"B/C"]
["Alternatives",null,null,null,null,null,"    NPV   ","  ROE  ","Payback","Ratio","  PVRR  "]
["Status Quo",null,{"$f":"IF(ISBLANK(Summary!C12),\"\",Summary!C12)","v":"Own and Operate"},null,null,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$M$59),0,' I.  S.Q. Own and Operate'!$M$59)","v":-18758.436557855581},{"$f":"\"-    \"","v":"-    "},{"$f":"\"-\"","v":"-"},{"$f":"\"-\"","v":"-"},{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$M$59),0,IF(' I.  S.Q. Own and Operate'!$BJ$48>0,\"See Note\",G12/(tr-1)))","v":26047.451077609516}]
["Proposed Project"]
[" A.",{"$f":"IF(ISBLANK(Summary!B14),\"\",Summary!B14)","v":"Sell Pipeline"},null,null,null,null,{"$f":"IF(ISERROR('II.  Proposal - Sell '!$M$59),0,'II.  Proposal - Sell '!$M$59)","v":11718.007070857209},{"$f":"IF(OR(TRIM(Summary!B14)=\"\",ISERROR('II.  Proposal - Sell '!A1)),\"\",Summary!V104)","v":"n/a  "},{"$f":"IF(OR(TRIM(Summary!B14)=\"\",ISERROR('II.  Proposal - Sell '!A1)),\"\",Summary!AJ$102)","v":0},{"$f":"IF(OR(TRIM(Summary!B14)=\"\",ISERROR('II.  Proposal - Sell '!A1)),\"\",Summary!AJ$106)","v":"n/a"},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$M$59),0,IF('II.  Proposal - Sell '!$BJ$48>0,\"See Note\",G14/(tr-1)))","v":-16271.30357926418}]
[" B.",{"$f":"IF(ISBLANK(Summary!B15),\"\",Summary!B15)","v":"Abandon in Place"},null,null,null,null,{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$M$59),0,'III.  Alt - Abandon in Place'!$M$59)","v":-25929.739570633581},{"$f":"IF(OR(TRIM(Summary!B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!A1)),\"\",Summary!W104)","v":"n/a  "},{"$f":"IF(OR(TRIM(Summary!B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!A1)),\"\",Summary!AK$102)","v":"never"},{"$f":"IF(OR(TRIM(Summary!B15)=\"\",ISERROR('III.  Alt - Abandon in Place'!A1)),\"\",Summary!AK$106)","v":"n/a"},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$M$59),0,IF('III.  Alt - Abandon in Place'!$BJ$48>0,\"See Note\",G15/(tr-1)))","v":36005.325968298304}]
[" C.",{"$f":"IF(ISBLANK(Summary!B16),\"\",Summary!B16)","v":""},null,null,null,null,{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(OR(TRIM(Summary!B16)=\"\",ISERROR(#REF!)),\"\",Summary!X104)","v":""},{"$f":"IF(OR(TRIM(Summary!B16)=\"\",ISERROR(#REF!)),\"\",Summary!AL$102)","v":""},{"$f":"IF(OR(TRIM(Summary!B16)=\"\",ISERROR(#REF!)),\"\",Summary!AL$106)","v":""},{"$f":"IF(ISERROR(#REF!),0,IF(#REF!>0,\"See Note\",G16/(tr-1)))","v":0}]
[" D.",{"$f":"IF(ISBLANK(Summary!B17),\"\",Summary!B17)","v":""},null,null,null,null,{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(OR(TRIM(Summary!B17)=\"\",ISERROR(#REF!)),\"\",Summary!Y104)","v":""},{"$f":"IF(OR(TRIM(Summary!B17)=\"\",ISERROR(#REF!)),\"\",Summary!AM$102)","v":""},{"$f":"IF(OR(TRIM(Summary!B17)=\"\",ISERROR(#REF!)),\"\",Summary!AM$106)","v":""},{"$f":"IF(ISERROR(#REF!),0,IF(#REF!>0,\"See Note\",G17/(tr-1)))","v":0}]
[" E.",{"$f":"IF(ISBLANK(Summary!B18),\"\",Summary!B18)","v":""},null,null,null,null,{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(OR(TRIM(Summary!B18)=\"\",ISERROR(#REF!)),\"\",Summary!Z104)","v":""},{"$f":"IF(OR(TRIM(Summary!B18)=\"\",ISERROR(#REF!)),\"\",Summary!AN$102)","v":""},{"$f":"IF(OR(TRIM(Summary!B18)=\"\",ISERROR(#REF!)),\"\",Summary!AN$106)","v":""},{"$f":"IF(ISERROR(#REF!),0,IF(#REF!>0,\"See Note\",G18/(tr-1)))","v":0}]
["Total for Project",null,null,null,null,null,{"$f":"SUM(G14:G18)","v":-14211.732499776372},{"$f":"Summary!AA104","v":0.53787803415767965},{"$f":"Summary!AO102","v":8},{"$f":"IF(AND(G19-NPVcap-' I.  S.Q. Own and Operate'!$M$56>0,' I.  S.Q. Own and Operate'!$M$48-NPVcap>0),(G19-NPVcap-' I.  S.Q. Own and Operate'!$M$56)/(' I.  S.Q. Own and Operate'!$M$48-NPVcap),\"n/a\")","v":"n/a"},{"$f":"SUM(K14:K18)","v":19734.022389034122}]
["Net present value and present value of revenue requirements are the primary financial measures."]
[{"$f":"IF(COUNTIF(K12:K18,\"=See Note\"),\"Present value of revenue requirements of ITC eligible investments must be calculated using Charge model.\",\"\")","v":""}]
["Return on equity, payback period, and benefit-cost ratio are measured relative to status quo."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Annual Cash Flow ($000)"]
[null,"End of Year *",null,"S.Q.","Alt A","Alt B","Alt C","Alt D","Alt E","Project"]
[{"$f":"\"Initial Expenditures\"","v":"Initial Expenditures"},null,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG8)","v":-4017.5766576576912},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG8)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG8)","v":-385.64131241126847},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(E50:I50)","v":-385.64131241126847}]
[null,{"$f":"fy","v":2019},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG9)","v":-3622.0611756906292},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG9)","v":-1697.7866300000001},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG9)","v":-3790.6775995743683},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-5488.4642295743688]
[null,{"$f":"B51+1","v":2020},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG10)","v":-131.45594184676889},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG10)","v":15232.577989524421},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG10)","v":-23952.451430968813},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-8719.8734414443916]
[null,2021,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG11)","v":-2447.6884639212572},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG11)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG11)","v":-234.95003880046451},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-234.95003880046451]
[null,2022,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG12)","v":-731.57797435612315},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG12)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG12)","v":-79.379558433574957},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-79.379558433574957]
[null,2023,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG13)","v":-227.9479955853169},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG13)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG13)","v":-14.059254002704201},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-14.059254002704201]
[null,2024,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG14)","v":-151.98126575296388},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG14)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG14)","v":-14.58845960665986},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-14.58845960665986]
[null,2025,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG15)","v":-163.3027027289086},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG15)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG15)","v":-15.675187797760563},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-15.675187797760563]
[null,2026,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG16)","v":-12595.24486618732},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG16)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG16)","v":-1208.9991490466339},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-1208.9991490466339]
[null,2027,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG17)","v":-176.62245462602687},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG17)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG17)","v":-16.953731317971062},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-16.953731317971062]
[null,2028,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG18)","v":-1756.0109758703913},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG18)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG18)","v":-168.55692748326112},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},-168.55692748326112]
[null,2029,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG19)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG19)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG19)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2030,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG20)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG20)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG20)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2031,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG21)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG21)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG21)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2032,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG22)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG22)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG22)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2033,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG23)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG23)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG23)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2034,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG24)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG24)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG24)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2035,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG25)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG25)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG25)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2036,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG26)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG26)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG26)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2037,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG27)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG27)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG27)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2038,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG28)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG28)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG28)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2039,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG29)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG29)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG29)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2040,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG30)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG30)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG30)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2041,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG31)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG31)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG31)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2042,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG32)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG32)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG32)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2043,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG33)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG33)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG33)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2044,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG34)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG34)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG34)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2045,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG35)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG35)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG35)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2046,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG36)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG36)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG36)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2047,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG37)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG37)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG37)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2048,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG38)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG38)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG38)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(E80:I80)","v":0}]
[null,2049,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG39)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG39)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG39)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2050,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG40)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG40)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG40)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2051,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG41)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG41)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG41)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2052,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG42)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG42)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG42)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2053,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG43)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG43)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG43)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2054,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG44)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG44)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG44)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2055,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG45)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG45)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG45)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2056,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG46)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG46)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG46)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2057,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG47)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG47)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG47)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2058,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG48)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG48)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG48)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2059,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG49)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG49)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG49)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2060,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG50)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG50)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG50)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2061,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG51)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG51)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG51)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2062,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG52)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG52)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG52)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2063,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG53)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG53)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG53)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2064,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG54)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG54)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG54)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2065,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG55)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG55)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG55)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2066,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG56)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG56)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG56)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2067,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG57)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG57)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG57)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[null,2068,null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG58)","v":0},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG58)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG58)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},0]
[]
["* ","Project expenditures are assumed to occur beginning of year, so shown at end of the previous year."]
[null,"Annual operating expenses and revenues are assumed to occur at the end of the year."]
[]
[null,null,null,"Earnings Available for Common Stock ($000) *"]
[null,"Calendar Year",null,{"$f":"D49","v":"S.Q."},"Alt A","Alt B","Alt C","Alt D","Alt E","Project"]
[null,{"$f":"fy","v":2019},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG66)","v":-1716.2408325000001},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG66)","v":-1697.7866300000001},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG66)","v":-3607.7406898411709},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(E107:I107)","v":-5305.5273198411705}]
[null,{"$f":"B107+1","v":2020},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG67)","v":-26.179131666499998},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG67)","v":15232.577989524421},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG67)","v":-23942.346063802514},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(E108:I108)","v":-8709.7680742780922}]
[null,{"$f":"B108+1","v":2021},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG68)","v":-2353.4471901456623},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG68)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG68)","v":-225.90395664721976},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(E109:I109)","v":-225.90395664721976}]
[null,{"$f":"B109+1","v":2022},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG69)","v":-27.504450207116555},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG69)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG69)","v":-11.79656972586228},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(E110:I110)","v":-11.79656972586228}]
[null,{"$f":"B110+1","v":2023},null,{"$f":"IF(ISERROR(' I.  S.Q. Own and Operate'!$A$1),0,' I.  S.Q. Own and Operate'!BG70)","v":-109.67200788511086},{"$f":"IF(ISERROR('II.  Proposal - Sell '!$A$1),0,'II.  Proposal - Sell '!BG70)","v":0},{"$f":"IF(ISERROR('III.  Alt - Abandon in Place'!$A$1),0,'III.  Alt - Abandon in Place'!BG70)","v":-2.7061147821973202},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"IF(ISERROR(#REF!),0,#REF!)","v":0},{"$f":"SUM(E111:I111)","v":-2.7061147821973202}]
[]
["*","Earnings are estimated using simplified accounting assumptions and no cost recovery."]
[null,"Earnings estimates for projects over $100 million should be reviewed by Economic and Project Analysis."]

{"sheet":" I.  S.Q. Own and Operate","index":3,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,11,1,12],[2,11,2,12],[43,1,43,3],[44,1,44,3],[45,1,45,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[63,6,80,12],[51,6,51,9],[52,6,52,9],[53,6,53,9],[59,5,59,8],[60,5,60,8],[54,6,54,9],[56,5,56,8],[58,5,58,8],[57,5,57,8],[50,7,50,8],[46,1,46,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[42,1,42,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[21,1,21,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[12,1,12,3],[13,1,13,3],[5,8,5,9],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,{"$f":"\"\"&Summary!A2","v":"Sale of Line 306 and Alternatives"},null,null,null,null,null,{"$f":"IF($N$62>0,\"Warning - Excludes\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"\"\"&Summary!A3","v":""},null,null,null,null,null,{"$f":"IF($N$62>0,\"cost data outside\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"\"Status Quo \"&Summary!C12","v":"Status Quo Own and Operate"},null,null,null,null,null,{"$f":"IF($N$62>0,\"study period.\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"IF(COUNT(A8:A47)=COUNT(E8:E47),IF(NOT(ISNA(M48)),IF(BH48=0,IF(BI48=0,IF(NOT(ISERROR(M59)),\"\",\"*** Error! - Check for invalid data entry ***\"),\"*** Error! - Salvage values must be zero or greater than 1 or less than negative 1 ***\"),\"*** Error! - A service life must be entered for each capital expenditure ***\"),\"*** Error! - NPV error value may be caused by invalid expenditure type ***\"),\"*** Error! - Some project expenditures are missing data for year or cost ***\")","v":""}]
[]
[{"$f":"\"Project Expenditures Over \"&sp&\" Years (\"&fy&\"-\"&fy+sp-1&\") in $000 *\"","v":"Project Expenditures Over 10 Years (2019-2028) in $000 *"},null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[2019,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!E$14","v":172.21510000000001},2.5,"gast",45,0,{"$f":"IF(OR(H8=0,G8=\"exp\",G8=\"atx\"),\"\",IF(TRIM(I8)=\"\",IF(OR(A8<fy,A8>=fy+sp),0,IF(OR(G8=\"land\",G8=\"gasc\"),100,ROUND(100*MAX(0,A8+H8-fy-sp)/H8,0))),\"\"))","v":""},{"$f":"IF(TRIM(I8)=\"\",J8,I8)","v":0},{"$f":"IF(OR(A8<fy,A8>=fy+sp),0,E8*(1+F8%)^(A8-date))","v":172.21510000000001},{"$f":"NPV(i,O9:O58)+O8","v":-151.75833011285928},{"$f":"fy","v":2019},{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N8,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N8,-$L$8,0),IF($N8<$A$8,0,IF($N8=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N8>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":-172.21510000000001},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N8,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N8,-$L$9,0),IF($N8<$A$9,0,IF($N8=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N8>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N8,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N8,-$L$10,0),IF($N8<$A$10,0,IF($N8=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N8>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N8,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N8,-$L$11,0),IF($N8<$A$11,0,IF($N8=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N8>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N8,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N8,-$L$12,0),IF($N8<$A$12,0,IF($N8=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N8>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N8,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N8,-$L$13,0),IF($N8<$A$13,0,IF($N8=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N8>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N8,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N8,-$L$14,0),IF($N8<$A$14,0,IF($N8=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N8>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N8,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N8,-$L$15,0),IF($N8<$A$15,0,IF($N8=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N8>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N8,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N8,-$L$16,0),IF($N8<$A$16,0,IF($N8=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N8>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N8,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N8,-$L$17,0),IF($N8<$A$17,0,IF($N8=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N8>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N8,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N8,-$L$18,0),IF($N8<$A$18,0,IF($N8=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N8>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":-3843.5635321004361},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N8,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N8,-$L$19,0),IF($N8<$A$19,0,IF($N8=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N8>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.7980255572550774},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N8,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N8,-$L$20,0),IF($N8<$A$20,0,IF($N8=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N8>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N8,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N8,-$L$21,0),IF($N8<$A$21,0,IF($N8=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N8>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N8,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N8,-$L$22,0),IF($N8<$A$22,0,IF($N8=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N8>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N8,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N8,-$L$23,0),IF($N8<$A$23,0,IF($N8=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N8>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N8,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N8,-$L$24,0),IF($N8<$A$24,0,IF($N8=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N8>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N8,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N8,-$L$25,0),IF($N8<$A$25,0,IF($N8=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N8>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N8,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N8,-$L$26,0),IF($N8<$A$26,0,IF($N8=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N8>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N8,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N8,-$L$27,0),IF($N8<$A$27,0,IF($N8=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N8>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N8,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N8,-$L$28,0),IF($N8<$A$28,0,IF($N8=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N8>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N8,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N8,-$L$29,0),IF($N8<$A$29,0,IF($N8=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N8>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N8,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N8,-$L$30,0),IF($N8<$A$30,0,IF($N8=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N8>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N8,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N8,-$L$31,0),IF($N8<$A$31,0,IF($N8=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N8>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N8,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N8,-$L$32,0),IF($N8<$A$32,0,IF($N8=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N8>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N8,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N8,-$L$33,0),IF($N8<$A$33,0,IF($N8=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N8>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N8,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N8,-$L$34,0),IF($N8<$A$34,0,IF($N8=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N8>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N8,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N8,-$L$35,0),IF($N8<$A$35,0,IF($N8=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N8>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N8,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N8,-$L$36,0),IF($N8<$A$36,0,IF($N8=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N8>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N8,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N8,-$L$37,0),IF($N8<$A$37,0,IF($N8=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N8>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N8,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N8,-$L$38,0),IF($N8<$A$38,0,IF($N8=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N8>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N8,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N8,-$L$39,0),IF($N8<$A$39,0,IF($N8=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N8>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N8,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N8,-$L$40,0),IF($N8<$A$40,0,IF($N8=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N8>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N8,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N8,-$L$41,0),IF($N8<$A$41,0,IF($N8=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N8>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N8,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N8,-$L$42,0),IF($N8<$A$42,0,IF($N8=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N8>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N8,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N8,-$L$43,0),IF($N8<$A$43,0,IF($N8=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N8>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N8,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N8,-$L$44,0),IF($N8<$A$44,0,IF($N8=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N8>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N8,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N8,-$L$45,0),IF($N8<$A$45,0,IF($N8=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N8>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N8,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N8,-$L$46,0),IF($N8<$A$46,0,IF($N8=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N8>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N8,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N8,-$L$47,0),IF($N8<$A$47,0,IF($N8=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N8>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"SUM(O8:BF8)","v":-4017.5766576576912},{"$f":"IF(AND(NOT(TRIM(G8)=\"\"),NOT(G8=0),NOT(G8=\"exp\"),NOT(G8=\"atx\"),OR(H8=0,ISTEXT(H8))),1,0)","v":0},{"$f":"IF(OR(K8=0,K8>1,K8<-1),0,1)","v":0},{"$f":"IF(OR(ISNUMBER(FIND(\"pv\",G8,1)), LEFT(G8,2)=\"st\", G8=\"geo\", G8=\"wnd18\", G8=\"wnd19\"),1,0)","v":0},0]
[2020,"HPR Sets,Atmospheric Corrosion ",null,null,{"$f":"+'I.  Own Operate Detail'!F$14","v":1876.2150999999999},2.5,"gast",45,0,"",{"$f":"IF(TRIM(I9)=\"\",J9,I9)","v":0},{"$f":"IF(OR(A9<fy,A9>=fy+sp),0,E9*(1+F9%)^(A9-date))","v":1923.1204774999997},{"$f":"NPV(i,P9:P58)+P8","v":-1569.4587458405854},{"$f":"N8+1","v":2020},{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N9,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N9,-$L$8,0),IF($N9<$A$8,0,IF($N9=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N9>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0.74263140247952719},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N9,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N9,-$L$9,0),IF($N9<$A$9,0,IF($N9=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N9>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":-1923.1204774999994},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N9,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N9,-$L$10,0),IF($N9<$A$10,0,IF($N9=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N9>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N9,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N9,-$L$11,0),IF($N9<$A$11,0,IF($N9=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N9>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N9,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N9,-$L$12,0),IF($N9<$A$12,0,IF($N9=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N9>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N9,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N9,-$L$13,0),IF($N9<$A$13,0,IF($N9=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N9>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N9,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N9,-$L$14,0),IF($N9<$A$14,0,IF($N9=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N9>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N9,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N9,-$L$15,0),IF($N9<$A$15,0,IF($N9=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N9>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N9,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N9,-$L$16,0),IF($N9<$A$16,0,IF($N9=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N9>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N9,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N9,-$L$17,0),IF($N9<$A$17,0,IF($N9=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N9>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N9,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N9,-$L$18,0),IF($N9<$A$18,0,IF($N9=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N9>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":16.574336259497059},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N9,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N9,-$L$19,0),IF($N9<$A$19,0,IF($N9=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N9>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N9,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N9,-$L$20,0),IF($N9<$A$20,0,IF($N9=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N9>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N9,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N9,-$L$21,0),IF($N9<$A$21,0,IF($N9=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N9>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N9,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N9,-$L$22,0),IF($N9<$A$22,0,IF($N9=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N9>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N9,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N9,-$L$23,0),IF($N9<$A$23,0,IF($N9=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N9>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N9,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N9,-$L$24,0),IF($N9<$A$24,0,IF($N9=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N9>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N9,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N9,-$L$25,0),IF($N9<$A$25,0,IF($N9=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N9>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N9,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N9,-$L$26,0),IF($N9<$A$26,0,IF($N9=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N9>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N9,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N9,-$L$27,0),IF($N9<$A$27,0,IF($N9=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N9>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N9,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N9,-$L$28,0),IF($N9<$A$28,0,IF($N9=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N9>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N9,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N9,-$L$29,0),IF($N9<$A$29,0,IF($N9=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N9>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N9,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N9,-$L$30,0),IF($N9<$A$30,0,IF($N9=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N9>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N9,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N9,-$L$31,0),IF($N9<$A$31,0,IF($N9=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N9>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N9,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N9,-$L$32,0),IF($N9<$A$32,0,IF($N9=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N9>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N9,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N9,-$L$33,0),IF($N9<$A$33,0,IF($N9=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N9>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N9,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N9,-$L$34,0),IF($N9<$A$34,0,IF($N9=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N9>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N9,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N9,-$L$35,0),IF($N9<$A$35,0,IF($N9=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N9>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N9,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N9,-$L$36,0),IF($N9<$A$36,0,IF($N9=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N9>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N9,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N9,-$L$37,0),IF($N9<$A$37,0,IF($N9=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N9>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N9,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N9,-$L$38,0),IF($N9<$A$38,0,IF($N9=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N9>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N9,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N9,-$L$39,0),IF($N9<$A$39,0,IF($N9=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N9>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N9,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N9,-$L$40,0),IF($N9<$A$40,0,IF($N9=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N9>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N9,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N9,-$L$41,0),IF($N9<$A$41,0,IF($N9=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N9>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N9,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N9,-$L$42,0),IF($N9<$A$42,0,IF($N9=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N9>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N9,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N9,-$L$43,0),IF($N9<$A$43,0,IF($N9=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N9>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N9,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N9,-$L$44,0),IF($N9<$A$44,0,IF($N9=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N9>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N9,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N9,-$L$45,0),IF($N9<$A$45,0,IF($N9=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N9>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N9,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N9,-$L$46,0),IF($N9<$A$46,0,IF($N9=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N9>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N9,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N9,-$L$47,0),IF($N9<$A$47,0,IF($N9=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N9>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(B52),0,B52)*(tr-1)*(1+$L$52%)^($N9-date),0)","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(C52),0,C52)*(tr-1)*(1+$L$53%)^($N9-date),0)","v":-1697.7866300000001},{"$f":"IF($N8<fy+sp,IF(ISTEXT(D52),0,D52)*(tr-1)*(1+$L$54%)^($N9-date),0)","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(E52),0,E52)*(tr-1)*(1+$L$55%)^($N9-date),0)","v":-18.454202500000001},{"$f":"SUM(O9:BF9)","v":-3622.0611756906292},{"$f":"IF(AND(NOT(TRIM(G9)=\"\"),NOT(G9=0),NOT(G9=\"exp\"),NOT(G9=\"atx\"),OR(H9=0,ISTEXT(H9))),1,0)","v":0},0,{"$f":"IF(OR(ISNUMBER(FIND(\"pv\",G9,1)), LEFT(G9,2)=\"st\", G9=\"geo\", G9=\"wnd18\", G9=\"wnd19\"),1,0)","v":0},0]
[2021,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!G$14","v":172.21510000000001},2.5,"gast",45,0,"",0,180.93348943749999,{"$f":"NPV(i,Q9:Q58)+Q8","v":-136.53945596775142},{"$f":"N9+1","v":2021},{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N10,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N10,-$L$8,0),IF($N10<$A$8,0,IF($N10=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N10>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":2.8895895285049882},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N10,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N10,-$L$9,0),IF($N10<$A$9,0,IF($N10=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N10>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":8.2929409636142388},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N10,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N10,-$L$10,0),IF($N10<$A$10,0,IF($N10=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N10>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":-180.93348943749999},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N10,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N10,-$L$11,0),IF($N10<$A$11,0,IF($N10=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N10>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N10,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N10,-$L$12,0),IF($N10<$A$12,0,IF($N10=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N10>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N10,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N10,-$L$13,0),IF($N10<$A$13,0,IF($N10=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N10>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N10,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N10,-$L$14,0),IF($N10<$A$14,0,IF($N10=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N10>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N10,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N10,-$L$15,0),IF($N10<$A$15,0,IF($N10=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N10>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N10,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N10,-$L$16,0),IF($N10<$A$16,0,IF($N10=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N10>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N10,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N10,-$L$17,0),IF($N10<$A$17,0,IF($N10=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N10>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N10,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N10,-$L$18,0),IF($N10<$A$18,0,IF($N10=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N10>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":64.490982117718289},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N10,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N10,-$L$19,0),IF($N10<$A$19,0,IF($N10=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N10>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N10,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N10,-$L$20,0),IF($N10<$A$20,0,IF($N10=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N10>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N10,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N10,-$L$21,0),IF($N10<$A$21,0,IF($N10=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N10>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N10,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N10,-$L$22,0),IF($N10<$A$22,0,IF($N10=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N10>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N10,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N10,-$L$23,0),IF($N10<$A$23,0,IF($N10=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N10>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N10,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N10,-$L$24,0),IF($N10<$A$24,0,IF($N10=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N10>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N10,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N10,-$L$25,0),IF($N10<$A$25,0,IF($N10=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N10>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N10,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N10,-$L$26,0),IF($N10<$A$26,0,IF($N10=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N10>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N10,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N10,-$L$27,0),IF($N10<$A$27,0,IF($N10=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N10>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N10,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N10,-$L$28,0),IF($N10<$A$28,0,IF($N10=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N10>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N10,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N10,-$L$29,0),IF($N10<$A$29,0,IF($N10=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N10>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N10,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N10,-$L$30,0),IF($N10<$A$30,0,IF($N10=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N10>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N10,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N10,-$L$31,0),IF($N10<$A$31,0,IF($N10=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N10>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N10,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N10,-$L$32,0),IF($N10<$A$32,0,IF($N10=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N10>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N10,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N10,-$L$33,0),IF($N10<$A$33,0,IF($N10=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N10>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N10,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N10,-$L$34,0),IF($N10<$A$34,0,IF($N10=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N10>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N10,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N10,-$L$35,0),IF($N10<$A$35,0,IF($N10=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N10>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N10,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N10,-$L$36,0),IF($N10<$A$36,0,IF($N10=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N10>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N10,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N10,-$L$37,0),IF($N10<$A$37,0,IF($N10=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N10>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N10,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N10,-$L$38,0),IF($N10<$A$38,0,IF($N10=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N10>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N10,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N10,-$L$39,0),IF($N10<$A$39,0,IF($N10=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N10>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N10,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N10,-$L$40,0),IF($N10<$A$40,0,IF($N10=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N10>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N10,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N10,-$L$41,0),IF($N10<$A$41,0,IF($N10=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N10>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N10,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N10,-$L$42,0),IF($N10<$A$42,0,IF($N10=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N10>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N10,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N10,-$L$43,0),IF($N10<$A$43,0,IF($N10=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N10>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N10,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N10,-$L$44,0),IF($N10<$A$44,0,IF($N10=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N10>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N10,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N10,-$L$45,0),IF($N10<$A$45,0,IF($N10=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N10>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N10,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N10,-$L$46,0),IF($N10<$A$46,0,IF($N10=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N10>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N10,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N10,-$L$47,0),IF($N10<$A$47,0,IF($N10=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N10>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-7.263574103999999,0,0,{"$f":"IF($N9<fy+sp,IF(ISTEXT(E53),0,E53)*(tr-1)*(1+$L$55%)^($N10-date),0)","v":-18.915557562499998},-131.45594184676889,0,0,0,0]
[2022,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!H$14","v":172.21510000000001},2.5,"gast",45,0,"",0,185.45682667343749,{"$f":"NPV(i,R9:R58)+R8","v":-129.18595383804879},2022,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N11,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N11,-$L$8,0),IF($N11<$A$8,0,IF($N11=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N11>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":2.4952069709242712},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N11,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N11,-$L$9,0),IF($N11<$A$9,0,IF($N11=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N11>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":32.267953238929174},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N11,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N11,-$L$10,0),IF($N11<$A$10,0,IF($N11=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N11>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0.78022711723005322},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N11,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N11,-$L$11,0),IF($N11<$A$11,0,IF($N11=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N11>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":-185.45682667343749},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N11,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N11,-$L$12,0),IF($N11<$A$12,0,IF($N11=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N11>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N11,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N11,-$L$13,0),IF($N11<$A$13,0,IF($N11=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N11>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N11,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N11,-$L$14,0),IF($N11<$A$14,0,IF($N11=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N11>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N11,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N11,-$L$15,0),IF($N11<$A$15,0,IF($N11=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N11>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N11,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N11,-$L$16,0),IF($N11<$A$16,0,IF($N11=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N11>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N11,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N11,-$L$17,0),IF($N11<$A$17,0,IF($N11=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N11>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N11,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N11,-$L$18,0),IF($N11<$A$18,0,IF($N11=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N11>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":55.688998923365737},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N11,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N11,-$L$19,0),IF($N11<$A$19,0,IF($N11=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N11>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N11,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N11,-$L$20,0),IF($N11<$A$20,0,IF($N11=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N11>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N11,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N11,-$L$21,0),IF($N11<$A$21,0,IF($N11=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N11>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N11,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N11,-$L$22,0),IF($N11<$A$22,0,IF($N11=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N11>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N11,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N11,-$L$23,0),IF($N11<$A$23,0,IF($N11=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N11>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N11,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N11,-$L$24,0),IF($N11<$A$24,0,IF($N11=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N11>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N11,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N11,-$L$25,0),IF($N11<$A$25,0,IF($N11=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N11>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N11,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N11,-$L$26,0),IF($N11<$A$26,0,IF($N11=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N11>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N11,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N11,-$L$27,0),IF($N11<$A$27,0,IF($N11=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N11>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N11,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N11,-$L$28,0),IF($N11<$A$28,0,IF($N11=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N11>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N11,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N11,-$L$29,0),IF($N11<$A$29,0,IF($N11=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N11>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N11,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N11,-$L$30,0),IF($N11<$A$30,0,IF($N11=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N11>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N11,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N11,-$L$31,0),IF($N11<$A$31,0,IF($N11=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N11>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N11,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N11,-$L$32,0),IF($N11<$A$32,0,IF($N11=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N11>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N11,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N11,-$L$33,0),IF($N11<$A$33,0,IF($N11=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N11>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N11,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N11,-$L$34,0),IF($N11<$A$34,0,IF($N11=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N11>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N11,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N11,-$L$35,0),IF($N11<$A$35,0,IF($N11=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N11>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N11,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N11,-$L$36,0),IF($N11<$A$36,0,IF($N11=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N11>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N11,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N11,-$L$37,0),IF($N11<$A$37,0,IF($N11=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N11>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N11,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N11,-$L$38,0),IF($N11<$A$38,0,IF($N11=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N11>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N11,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N11,-$L$39,0),IF($N11<$A$39,0,IF($N11=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N11>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N11,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N11,-$L$40,0),IF($N11<$A$40,0,IF($N11=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N11>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N11,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N11,-$L$41,0),IF($N11<$A$41,0,IF($N11=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N11>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N11,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N11,-$L$42,0),IF($N11<$A$42,0,IF($N11=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N11>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N11,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N11,-$L$43,0),IF($N11<$A$43,0,IF($N11=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N11>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N11,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N11,-$L$44,0),IF($N11<$A$44,0,IF($N11=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N11>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N11,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N11,-$L$45,0),IF($N11<$A$45,0,IF($N11=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N11>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N11,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N11,-$L$46,0),IF($N11<$A$46,0,IF($N11=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N11>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N11,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N11,-$L$47,0),IF($N11<$A$47,0,IF($N11=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N11>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-7.4451634565999987,-2326.6135801874998,0,{"$f":"IF($N10<fy+sp,IF(ISTEXT(E54),0,E54)*(tr-1)*(1+$L$55%)^($N11-date),0)","v":-19.388446501562498},-2447.6884639212572,0,0,0,0]
[2023,"Capex, Atmospheric Corrosion ",null,null,{"$f":"+'I.  Own Operate Detail'!I$14","v":712.21510000000001},2.5,"gast",45,0,"",0,786.1522082777733,{"$f":"NPV(i,S9:S58)+S8","v":-504.47266603821993},2023,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N12,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N12,-$L$8,0),IF($N12<$A$8,0,IF($N12=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N12>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":2.1612133901303507},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N12,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N12,-$L$9,0),IF($N12<$A$9,0,IF($N12=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N12>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":27.863895914964555},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N12,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N12,-$L$10,0),IF($N12<$A$10,0,IF($N12=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N12>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":3.0358749983855531},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N12,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N12,-$L$11,0),IF($N12<$A$11,0,IF($N12=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N12>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0.79973279516080453},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N12,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N12,-$L$12,0),IF($N12<$A$12,0,IF($N12=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N12>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":-786.1522082777733},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N12,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N12,-$L$13,0),IF($N12<$A$13,0,IF($N12=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N12>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N12,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N12,-$L$14,0),IF($N12<$A$14,0,IF($N12=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N12>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N12,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N12,-$L$15,0),IF($N12<$A$15,0,IF($N12=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N12>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N12,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N12,-$L$16,0),IF($N12<$A$16,0,IF($N12=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N12>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N12,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N12,-$L$17,0),IF($N12<$A$17,0,IF($N12=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N12>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N12,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N12,-$L$18,0),IF($N12<$A$18,0,IF($N12=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N12>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":48.234800382731642},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N12,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N12,-$L$19,0),IF($N12<$A$19,0,IF($N12=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N12>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N12,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N12,-$L$20,0),IF($N12<$A$20,0,IF($N12=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N12>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N12,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N12,-$L$21,0),IF($N12<$A$21,0,IF($N12=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N12>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N12,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N12,-$L$22,0),IF($N12<$A$22,0,IF($N12=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N12>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N12,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N12,-$L$23,0),IF($N12<$A$23,0,IF($N12=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N12>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N12,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N12,-$L$24,0),IF($N12<$A$24,0,IF($N12=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N12>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N12,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N12,-$L$25,0),IF($N12<$A$25,0,IF($N12=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N12>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N12,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N12,-$L$26,0),IF($N12<$A$26,0,IF($N12=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N12>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N12,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N12,-$L$27,0),IF($N12<$A$27,0,IF($N12=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N12>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N12,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N12,-$L$28,0),IF($N12<$A$28,0,IF($N12=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N12>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N12,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N12,-$L$29,0),IF($N12<$A$29,0,IF($N12=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N12>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N12,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N12,-$L$30,0),IF($N12<$A$30,0,IF($N12=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N12>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N12,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N12,-$L$31,0),IF($N12<$A$31,0,IF($N12=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N12>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N12,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N12,-$L$32,0),IF($N12<$A$32,0,IF($N12=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N12>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N12,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N12,-$L$33,0),IF($N12<$A$33,0,IF($N12=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N12>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N12,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N12,-$L$34,0),IF($N12<$A$34,0,IF($N12=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N12>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N12,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N12,-$L$35,0),IF($N12<$A$35,0,IF($N12=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N12>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N12,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N12,-$L$36,0),IF($N12<$A$36,0,IF($N12=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N12>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N12,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N12,-$L$37,0),IF($N12<$A$37,0,IF($N12=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N12>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N12,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N12,-$L$38,0),IF($N12<$A$38,0,IF($N12=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N12>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N12,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N12,-$L$39,0),IF($N12<$A$39,0,IF($N12=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N12>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N12,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N12,-$L$40,0),IF($N12<$A$40,0,IF($N12=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N12>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N12,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N12,-$L$41,0),IF($N12<$A$41,0,IF($N12=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N12>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N12,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N12,-$L$42,0),IF($N12<$A$42,0,IF($N12=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N12>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N12,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N12,-$L$43,0),IF($N12<$A$43,0,IF($N12=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N12>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N12,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N12,-$L$44,0),IF($N12<$A$44,0,IF($N12=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N12>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N12,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N12,-$L$45,0),IF($N12<$A$45,0,IF($N12=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N12>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N12,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N12,-$L$46,0),IF($N12<$A$46,0,IF($N12=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N12>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N12,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N12,-$L$47,0),IF($N12<$A$47,0,IF($N12=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N12>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-7.6312925430149985,0,0,-19.873157664101559,-731.57797435612315,0,0,0,0]
[2024,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!J$14","v":172.21510000000001},2.5,"gast",45,0,"",0,194.84557852378023,{"$f":"NPV(i,T9:T58)+T8","v":-114.90972147954923},2024,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N13,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N13,-$L$8,0),IF($N13<$A$8,0,IF($N13=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N13-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N13>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N13-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":1.8581410305414285},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N13,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N13,-$L$9,0),IF($N13<$A$9,0,IF($N13=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N13-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N13>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N13-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":24.134200350647955},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N13,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N13,-$L$10,0),IF($N13<$A$10,0,IF($N13=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N13-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N13>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N13-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":2.6215268238273124},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N13,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N13,-$L$11,0),IF($N13<$A$11,0,IF($N13=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N13-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N13>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N13-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":3.1117718733451918},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N13,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N13,-$L$12,0),IF($N13<$A$12,0,IF($N13=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N13-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N13>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N13-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":3.3900704235325483},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N13,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N13,-$L$13,0),IF($N13<$A$13,0,IF($N13=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N13-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N13>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N13-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":-194.84557852378023},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N13,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N13,-$L$14,0),IF($N13<$A$14,0,IF($N13=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N13-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N13>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N13-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N13,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N13,-$L$15,0),IF($N13<$A$15,0,IF($N13=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N13-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N13>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N13-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N13,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N13,-$L$16,0),IF($N13<$A$16,0,IF($N13=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N13-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N13>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N13-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N13,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N13,-$L$17,0),IF($N13<$A$17,0,IF($N13=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N13-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N13>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N13-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N13,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N13,-$L$18,0),IF($N13<$A$18,0,IF($N13=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N13-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N13>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N13-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":41.470713674286159},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N13,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N13,-$L$19,0),IF($N13<$A$19,0,IF($N13=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N13-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N13>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N13-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N13,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N13,-$L$20,0),IF($N13<$A$20,0,IF($N13=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N13-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N13>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N13-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N13,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N13,-$L$21,0),IF($N13<$A$21,0,IF($N13=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N13-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N13>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N13-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N13,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N13,-$L$22,0),IF($N13<$A$22,0,IF($N13=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N13-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N13>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N13-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N13,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N13,-$L$23,0),IF($N13<$A$23,0,IF($N13=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N13-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N13>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N13-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N13,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N13,-$L$24,0),IF($N13<$A$24,0,IF($N13=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N13-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N13>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N13-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N13,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N13,-$L$25,0),IF($N13<$A$25,0,IF($N13=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N13-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N13>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N13-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N13,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N13,-$L$26,0),IF($N13<$A$26,0,IF($N13=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N13-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N13>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N13-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N13,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N13,-$L$27,0),IF($N13<$A$27,0,IF($N13=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N13-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N13>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N13-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N13,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N13,-$L$28,0),IF($N13<$A$28,0,IF($N13=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N13-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N13>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N13-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N13,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N13,-$L$29,0),IF($N13<$A$29,0,IF($N13=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N13-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N13>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N13-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N13,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N13,-$L$30,0),IF($N13<$A$30,0,IF($N13=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N13-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N13>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N13-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N13,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N13,-$L$31,0),IF($N13<$A$31,0,IF($N13=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N13-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N13>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N13-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N13,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N13,-$L$32,0),IF($N13<$A$32,0,IF($N13=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N13-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N13>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N13-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N13,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N13,-$L$33,0),IF($N13<$A$33,0,IF($N13=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N13-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N13>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N13-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N13,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N13,-$L$34,0),IF($N13<$A$34,0,IF($N13=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N13-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N13>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N13-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N13,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N13,-$L$35,0),IF($N13<$A$35,0,IF($N13=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N13-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N13>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N13-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N13,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N13,-$L$36,0),IF($N13<$A$36,0,IF($N13=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N13-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N13>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N13-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N13,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N13,-$L$37,0),IF($N13<$A$37,0,IF($N13=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N13-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N13>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N13-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N13,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N13,-$L$38,0),IF($N13<$A$38,0,IF($N13=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N13-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N13>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N13-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N13,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N13,-$L$39,0),IF($N13<$A$39,0,IF($N13=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N13-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N13>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N13-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N13,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N13,-$L$40,0),IF($N13<$A$40,0,IF($N13=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N13-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N13>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N13-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N13,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N13,-$L$41,0),IF($N13<$A$41,0,IF($N13=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N13-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N13>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N13-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N13,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N13,-$L$42,0),IF($N13<$A$42,0,IF($N13=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N13-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N13>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N13-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N13,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N13,-$L$43,0),IF($N13<$A$43,0,IF($N13=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N13-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N13>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N13-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N13,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N13,-$L$44,0),IF($N13<$A$44,0,IF($N13=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N13-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N13>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N13-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N13,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N13,-$L$45,0),IF($N13<$A$45,0,IF($N13=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N13-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N13>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N13-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N13,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N13,-$L$46,0),IF($N13<$A$46,0,IF($N13=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N13-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N13>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N13-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N13,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N13,-$L$47,0),IF($N13<$A$47,0,IF($N13=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N13-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N13>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N13-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-7.8220748565903726,0,-81.479946422816383,-20.369986605704096,-227.9479955853169,0,0,0,0]
[2025,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!K$14","v":172.21510000000001},2.5,"gast",45,0,"",0,199.7167179868747,{"$f":"NPV(i,U$9:U$58)+U$8","v":-107.94299406505321},2025,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N14,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N14,-$L$8,0),IF($N14<$A$8,0,IF($N14=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N14-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N14>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N14-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":1.5828977700370079},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N14,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N14,-$L$9,0),IF($N14<$A$9,0,IF($N14=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N14-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N14>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N14-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":20.749801068066468},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N14,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N14,-$L$10,0),IF($N14<$A$10,0,IF($N14=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N14-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N14>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N14-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":2.2706248180056994},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N14,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N14,-$L$11,0),IF($N14<$A$11,0,IF($N14=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N14-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N14>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N14-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":2.687064994422995},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N14,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N14,-$L$12,0),IF($N14<$A$12,0,IF($N14=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N14-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N14>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N14-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":13.190813052110565},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N14,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N14,-$L$13,0),IF($N14<$A$13,0,IF($N14=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N14-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N14>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N14-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0.84021926791582013},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N14,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N14,-$L$14,0),IF($N14<$A$14,0,IF($N14=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N14-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N14>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N14-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":-199.7167179868747},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N14,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N14,-$L$15,0),IF($N14<$A$15,0,IF($N14=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N14-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N14>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N14-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N14,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N14,-$L$16,0),IF($N14<$A$16,0,IF($N14=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N14-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N14>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N14-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N14,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N14,-$L$17,0),IF($N14<$A$17,0,IF($N14=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N14-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N14>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N14-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N14,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N14,-$L$18,0),IF($N14<$A$18,0,IF($N14=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N14-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N14>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N14-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":35.32772761481047},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N14,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N14,-$L$19,0),IF($N14<$A$19,0,IF($N14=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N14-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N14>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N14-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N14,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N14,-$L$20,0),IF($N14<$A$20,0,IF($N14=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N14-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N14>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N14-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N14,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N14,-$L$21,0),IF($N14<$A$21,0,IF($N14=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N14-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N14>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N14-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N14,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N14,-$L$22,0),IF($N14<$A$22,0,IF($N14=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N14-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N14>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N14-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N14,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N14,-$L$23,0),IF($N14<$A$23,0,IF($N14=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N14-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N14>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N14-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N14,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N14,-$L$24,0),IF($N14<$A$24,0,IF($N14=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N14-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N14>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N14-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N14,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N14,-$L$25,0),IF($N14<$A$25,0,IF($N14=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N14-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N14>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N14-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N14,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N14,-$L$26,0),IF($N14<$A$26,0,IF($N14=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N14-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N14>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N14-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N14,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N14,-$L$27,0),IF($N14<$A$27,0,IF($N14=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N14-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N14>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N14-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N14,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N14,-$L$28,0),IF($N14<$A$28,0,IF($N14=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N14-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N14>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N14-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N14,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N14,-$L$29,0),IF($N14<$A$29,0,IF($N14=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N14-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N14>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N14-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N14,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N14,-$L$30,0),IF($N14<$A$30,0,IF($N14=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N14-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N14>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N14-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N14,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N14,-$L$31,0),IF($N14<$A$31,0,IF($N14=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N14-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N14>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N14-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N14,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N14,-$L$32,0),IF($N14<$A$32,0,IF($N14=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N14-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N14>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N14-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N14,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N14,-$L$33,0),IF($N14<$A$33,0,IF($N14=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N14-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N14>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N14-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N14,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N14,-$L$34,0),IF($N14<$A$34,0,IF($N14=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N14-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N14>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N14-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N14,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N14,-$L$35,0),IF($N14<$A$35,0,IF($N14=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N14-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N14>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N14-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N14,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N14,-$L$36,0),IF($N14<$A$36,0,IF($N14=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N14-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N14>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N14-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N14,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N14,-$L$37,0),IF($N14<$A$37,0,IF($N14=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N14-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N14>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N14-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N14,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N14,-$L$38,0),IF($N14<$A$38,0,IF($N14=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N14-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N14>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N14-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N14,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N14,-$L$39,0),IF($N14<$A$39,0,IF($N14=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N14-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N14>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N14-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N14,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N14,-$L$40,0),IF($N14<$A$40,0,IF($N14=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N14-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N14>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N14-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N14,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N14,-$L$41,0),IF($N14<$A$41,0,IF($N14=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N14-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N14>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N14-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N14,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N14,-$L$42,0),IF($N14<$A$42,0,IF($N14=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N14-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N14>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N14-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N14,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N14,-$L$43,0),IF($N14<$A$43,0,IF($N14=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N14-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N14>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N14-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N14,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N14,-$L$44,0),IF($N14<$A$44,0,IF($N14=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N14-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N14>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N14-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N14,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N14,-$L$45,0),IF($N14<$A$45,0,IF($N14=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N14-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N14>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N14-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N14,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N14,-$L$46,0),IF($N14<$A$46,0,IF($N14=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N14-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N14>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N14-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N14,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N14,-$L$47,0),IF($N14<$A$47,0,IF($N14=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N14-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N14>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N14-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-8.0176267280051317,0,0,-20.879236270846697,-151.98126575296388,0,0,0,0]
[2026,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!L$14","v":172.21510000000001},2.5,"gast",45,0,"",0,204.70963593654659,{"$f":"NPV(i,V$9:V$58)+V$8","v":-101.05667488288978},2026,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N15,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N15,-$L$8,0),IF($N15<$A$8,0,IF($N15=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N15-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N15>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N15-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":1.4394765578275861},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N15,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N15,-$L$9,0),IF($N15<$A$9,0,IF($N15=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N15-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N15>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N15-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":17.676168439046606},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N15,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N15,-$L$10,0),IF($N15<$A$10,0,IF($N15=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N15-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N15>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N15-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":1.9522094202125881},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N15,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N15,-$L$11,0),IF($N15<$A$11,0,IF($N15=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N15-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N15>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N15-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":2.3273904384558417},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N15,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N15,-$L$12,0),IF($N15<$A$12,0,IF($N15=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N15-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N15>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N15-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":11.390478943496881},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N15,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N15,-$L$13,0),IF($N15<$A$13,0,IF($N15=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N15-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N15>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N15-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":3.2693053244332919},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N15,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N15,-$L$14,0),IF($N15<$A$14,0,IF($N15=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N15-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N15>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N15-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0.86122474961371542},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N15,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N15,-$L$15,0),IF($N15<$A$15,0,IF($N15=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N15-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N15>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N15-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":-204.70963593654662},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N15,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N15,-$L$16,0),IF($N15<$A$16,0,IF($N15=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N15-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N15>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N15-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N15,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N15,-$L$17,0),IF($N15<$A$17,0,IF($N15=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N15-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N15>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N15-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N15,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N15,-$L$18,0),IF($N15<$A$18,0,IF($N15=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N15-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N15>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N15-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":32.126797260981036},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N15,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N15,-$L$19,0),IF($N15<$A$19,0,IF($N15=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N15-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N15>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N15-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N15,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N15,-$L$20,0),IF($N15<$A$20,0,IF($N15=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N15-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N15>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N15-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N15,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N15,-$L$21,0),IF($N15<$A$21,0,IF($N15=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N15-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N15>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N15-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N15,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N15,-$L$22,0),IF($N15<$A$22,0,IF($N15=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N15-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N15>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N15-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N15,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N15,-$L$23,0),IF($N15<$A$23,0,IF($N15=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N15-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N15>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N15-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N15,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N15,-$L$24,0),IF($N15<$A$24,0,IF($N15=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N15-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N15>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N15-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N15,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N15,-$L$25,0),IF($N15<$A$25,0,IF($N15=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N15-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N15>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N15-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N15,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N15,-$L$26,0),IF($N15<$A$26,0,IF($N15=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N15-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N15>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N15-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N15,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N15,-$L$27,0),IF($N15<$A$27,0,IF($N15=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N15-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N15>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N15-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N15,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N15,-$L$28,0),IF($N15<$A$28,0,IF($N15=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N15-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N15>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N15-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N15,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N15,-$L$29,0),IF($N15<$A$29,0,IF($N15=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N15-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N15>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N15-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N15,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N15,-$L$30,0),IF($N15<$A$30,0,IF($N15=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N15-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N15>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N15-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N15,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N15,-$L$31,0),IF($N15<$A$31,0,IF($N15=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N15-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N15>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N15-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N15,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N15,-$L$32,0),IF($N15<$A$32,0,IF($N15=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N15-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N15>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N15-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N15,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N15,-$L$33,0),IF($N15<$A$33,0,IF($N15=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N15-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N15>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N15-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N15,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N15,-$L$34,0),IF($N15<$A$34,0,IF($N15=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N15-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N15>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N15-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N15,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N15,-$L$35,0),IF($N15<$A$35,0,IF($N15=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N15-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N15>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N15-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N15,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N15,-$L$36,0),IF($N15<$A$36,0,IF($N15=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N15-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N15>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N15-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N15,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N15,-$L$37,0),IF($N15<$A$37,0,IF($N15=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N15-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N15>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N15-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N15,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N15,-$L$38,0),IF($N15<$A$38,0,IF($N15=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N15-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N15>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N15-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N15,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N15,-$L$39,0),IF($N15<$A$39,0,IF($N15=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N15-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N15>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N15-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N15,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N15,-$L$40,0),IF($N15<$A$40,0,IF($N15=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N15-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N15>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N15-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N15,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N15,-$L$41,0),IF($N15<$A$41,0,IF($N15=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N15-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N15>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N15-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N15,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N15,-$L$42,0),IF($N15<$A$42,0,IF($N15=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N15-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N15>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N15-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N15,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N15,-$L$43,0),IF($N15<$A$43,0,IF($N15=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N15-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N15>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N15-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N15,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N15,-$L$44,0),IF($N15<$A$44,0,IF($N15=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N15-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N15>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N15-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N15,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N15,-$L$45,0),IF($N15<$A$45,0,IF($N15=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N15-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N15>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N15-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N15,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N15,-$L$46,0),IF($N15<$A$46,0,IF($N15=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N15-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N15>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N15-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N15,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N15,-$L$47,0),IF($N15<$A$47,0,IF($N15=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N15-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N15>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N15-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-8.2180673962052602,0,0,-21.401217177617866,-163.3027027289086,0,0,0,0]
[2027,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!M$14","v":172.21510000000001},2.5,"gast",45,0,"",0,209.82737683496023,{"$f":"NPV(i,W$9:W$58)+W$8","v":-94.223639762285814},2027,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N16,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N16,-$L$8,0),IF($N16<$A$8,0,IF($N16=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N16-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N16>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N16-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":1.4146951890836659},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N16,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N16,-$L$9,0),IF($N16<$A$9,0,IF($N16=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N16-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N16>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N16-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":16.074588379529107},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N16,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N16,-$L$10,0),IF($N16<$A$10,0,IF($N16=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N16-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N16>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N16-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":1.6630319696451312},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N16,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N16,-$L$11,0),IF($N16<$A$11,0,IF($N16=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N16-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N16>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N16-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":2.0010146557179027},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N16,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N16,-$L$12,0),IF($N16<$A$12,0,IF($N16=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N16-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N16>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N16-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":9.86581710436813},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N16,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N16,-$L$13,0),IF($N16<$A$13,0,IF($N16=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N16-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N16>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N16-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":2.8230976597656592},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N16,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N16,-$L$14,0),IF($N16<$A$14,0,IF($N16=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N16-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N16>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N16-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":3.3510379575441234},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N16,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N16,-$L$15,0),IF($N16<$A$15,0,IF($N16=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N16-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N16>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N16-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0.88275536835405854},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N16,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N16,-$L$16,0),IF($N16<$A$16,0,IF($N16=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N16-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N16>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N16-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":-209.82737683496023},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N16,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N16,-$L$17,0),IF($N16<$A$17,0,IF($N16=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N16-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N16>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N16-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N16,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N16,-$L$18,0),IF($N16<$A$18,0,IF($N16=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N16-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N16>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N16-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":31.573717042233284},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N16,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N16,-$L$19,0),IF($N16<$A$19,0,IF($N16=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N16-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N16>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N16-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N16,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N16,-$L$20,0),IF($N16<$A$20,0,IF($N16=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N16-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N16>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N16-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N16,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N16,-$L$21,0),IF($N16<$A$21,0,IF($N16=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N16-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N16>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N16-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N16,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N16,-$L$22,0),IF($N16<$A$22,0,IF($N16=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N16-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N16>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N16-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N16,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N16,-$L$23,0),IF($N16<$A$23,0,IF($N16=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N16-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N16>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N16-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N16,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N16,-$L$24,0),IF($N16<$A$24,0,IF($N16=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N16-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N16>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N16-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N16,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N16,-$L$25,0),IF($N16<$A$25,0,IF($N16=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N16-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N16>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N16-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N16,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N16,-$L$26,0),IF($N16<$A$26,0,IF($N16=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N16-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N16>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N16-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N16,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N16,-$L$27,0),IF($N16<$A$27,0,IF($N16=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N16-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N16>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N16-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N16,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N16,-$L$28,0),IF($N16<$A$28,0,IF($N16=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N16-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N16>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N16-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N16,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N16,-$L$29,0),IF($N16<$A$29,0,IF($N16=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N16-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N16>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N16-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N16,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N16,-$L$30,0),IF($N16<$A$30,0,IF($N16=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N16-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N16>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N16-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N16,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N16,-$L$31,0),IF($N16<$A$31,0,IF($N16=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N16-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N16>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N16-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N16,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N16,-$L$32,0),IF($N16<$A$32,0,IF($N16=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N16-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N16>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N16-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N16,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N16,-$L$33,0),IF($N16<$A$33,0,IF($N16=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N16-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N16>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N16-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N16,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N16,-$L$34,0),IF($N16<$A$34,0,IF($N16=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N16-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N16>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N16-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N16,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N16,-$L$35,0),IF($N16<$A$35,0,IF($N16=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N16-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N16>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N16-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N16,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N16,-$L$36,0),IF($N16<$A$36,0,IF($N16=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N16-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N16>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N16-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N16,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N16,-$L$37,0),IF($N16<$A$37,0,IF($N16=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N16-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N16>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N16-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N16,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N16,-$L$38,0),IF($N16<$A$38,0,IF($N16=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N16-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N16>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N16-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N16,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N16,-$L$39,0),IF($N16<$A$39,0,IF($N16=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N16-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N16>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N16-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N16,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N16,-$L$40,0),IF($N16<$A$40,0,IF($N16=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N16-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N16>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N16-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N16,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N16,-$L$41,0),IF($N16<$A$41,0,IF($N16=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N16-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N16>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N16-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N16,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N16,-$L$42,0),IF($N16<$A$42,0,IF($N16=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N16-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N16>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N16-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N16,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N16,-$L$43,0),IF($N16<$A$43,0,IF($N16=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N16-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N16>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N16-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N16,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N16,-$L$44,0),IF($N16<$A$44,0,IF($N16=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N16-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N16>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N16-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N16,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N16,-$L$45,0),IF($N16<$A$45,0,IF($N16=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N16-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N16>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N16-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N16,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N16,-$L$46,0),IF($N16<$A$46,0,IF($N16=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N16-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N16>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N16-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N16,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N16,-$L$47,0),IF($N16<$A$47,0,IF($N16=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N16-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N16>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N16-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-8.4235190811103902,-12424.690644637827,0,-21.936247607058309,-12595.24486618732,0,0,0,0]
[2028,"Capital Expenditures",null,null,{"$f":"+'I.  Own Operate Detail'!N$14","v":172.21510000000001},2.5,"gast",45,0,"",0,215.0730612558342,{"$f":"NPV(i,X$9:X$58)+X$8","v":-87.413981708151823},2028,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N17,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N17,-$L$8,0),IF($N17<$A$8,0,IF($N17=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N17-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N17>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N17-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":1.389913820339745},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N17,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N17,-$L$9,0),IF($N17<$A$9,0,IF($N17=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N17-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N17>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N17-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":15.797855632563762},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N17,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N17,-$L$10,0),IF($N17<$A$10,0,IF($N17=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N17-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N17>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N17-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":1.5123500585676077},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N17,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N17,-$L$11,0),IF($N17<$A$11,0,IF($N17=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N17-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N17>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N17-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":1.7046077688862595},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N17,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N17,-$L$12,0),IF($N17<$A$12,0,IF($N17=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N17-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N17>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N17-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":8.482308894235647},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N17,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N17,-$L$13,0),IF($N17<$A$13,0,IF($N17=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N17-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N17>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N17-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":2.4452145794026685},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N17,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N17,-$L$14,0),IF($N17<$A$14,0,IF($N17=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N17-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N17>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N17-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":2.8936751012597997},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N17,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N17,-$L$15,0),IF($N17<$A$15,0,IF($N17=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N17-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N17>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N17-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":3.4348139064827272},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N17,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N17,-$L$16,0),IF($N17<$A$16,0,IF($N17=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N17-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N17>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N17-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0.90482425256290988},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N17,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N17,-$L$17,0),IF($N17<$A$17,0,IF($N17=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N17-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N17>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N17-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":-215.0730612558342},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N17,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N17,-$L$18,0),IF($N17<$A$18,0,IF($N17=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N17-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N17>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N17-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":31.020636823485521},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N17,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N17,-$L$19,0),IF($N17<$A$19,0,IF($N17=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N17-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N17>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N17-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6833352606395593E-2},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N17,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N17,-$L$20,0),IF($N17<$A$20,0,IF($N17=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N17-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N17>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N17-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N17,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N17,-$L$21,0),IF($N17<$A$21,0,IF($N17=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N17-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N17>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N17-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N17,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N17,-$L$22,0),IF($N17<$A$22,0,IF($N17=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N17-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N17>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N17-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N17,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N17,-$L$23,0),IF($N17<$A$23,0,IF($N17=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N17-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N17>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N17-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N17,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N17,-$L$24,0),IF($N17<$A$24,0,IF($N17=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N17-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N17>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N17-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N17,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N17,-$L$25,0),IF($N17<$A$25,0,IF($N17=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N17-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N17>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N17-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N17,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N17,-$L$26,0),IF($N17<$A$26,0,IF($N17=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N17-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N17>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N17-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N17,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N17,-$L$27,0),IF($N17<$A$27,0,IF($N17=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N17-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N17>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N17-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N17,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N17,-$L$28,0),IF($N17<$A$28,0,IF($N17=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N17-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N17>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N17-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N17,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N17,-$L$29,0),IF($N17<$A$29,0,IF($N17=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N17-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N17>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N17-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N17,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N17,-$L$30,0),IF($N17<$A$30,0,IF($N17=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N17-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N17>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N17-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N17,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N17,-$L$31,0),IF($N17<$A$31,0,IF($N17=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N17-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N17>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N17-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N17,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N17,-$L$32,0),IF($N17<$A$32,0,IF($N17=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N17-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N17>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N17-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N17,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N17,-$L$33,0),IF($N17<$A$33,0,IF($N17=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N17-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N17>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N17-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N17,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N17,-$L$34,0),IF($N17<$A$34,0,IF($N17=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N17-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N17>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N17-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N17,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N17,-$L$35,0),IF($N17<$A$35,0,IF($N17=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N17-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N17>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N17-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N17,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N17,-$L$36,0),IF($N17<$A$36,0,IF($N17=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N17-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N17>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N17-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N17,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N17,-$L$37,0),IF($N17<$A$37,0,IF($N17=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N17-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N17>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N17-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N17,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N17,-$L$38,0),IF($N17<$A$38,0,IF($N17=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N17-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N17>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N17-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N17,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N17,-$L$39,0),IF($N17<$A$39,0,IF($N17=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N17-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N17>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N17-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N17,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N17,-$L$40,0),IF($N17<$A$40,0,IF($N17=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N17-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N17>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N17-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N17,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N17,-$L$41,0),IF($N17<$A$41,0,IF($N17=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N17-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N17>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N17-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N17,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N17,-$L$42,0),IF($N17<$A$42,0,IF($N17=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N17-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N17>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N17-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N17,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N17,-$L$43,0),IF($N17<$A$43,0,IF($N17=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N17-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N17>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N17-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N17,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N17,-$L$44,0),IF($N17<$A$44,0,IF($N17=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N17-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N17>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N17-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N17,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N17,-$L$45,0),IF($N17<$A$45,0,IF($N17=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N17-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N17>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N17-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N17,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N17,-$L$46,0),IF($N17<$A$46,0,IF($N17=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N17-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N17>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N17-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N17,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N17,-$L$47,0),IF($N17<$A$47,0,IF($N17=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N17-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N17>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N17-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-8.6341070581381487,0,0,-22.484653797234763,-176.62245462602687,0,0,0,0]
[2019,"Existing plant net book, 27.33 yrs life",null,null,{"$f":"+'I. Operate Detail Summary'!E9","v":3843.5635321004365},0,"gast",27,0,"",0,3843.5635321004365,{"$f":"NPV(i,Y$9:Y$58)+Y$8","v":-3387.0013913660609},2029,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N18,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N18,-$L$8,0),IF($N18<$A$8,0,IF($N18=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N18-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N18>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N18-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":17.109948657333611},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N18,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N18,-$L$9,0),IF($N18<$A$9,0,IF($N18=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N18-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N18>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N18-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":222.32557479947832},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N18,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N18,-$L$10,0),IF($N18<$A$10,0,IF($N18=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N18-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N18>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N18-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":23.907827597981271},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N18,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N18,-$L$11,0),IF($N18<$A$11,0,IF($N18=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N18-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N18>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N18-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":27.621968787603869},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N18,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N18,-$L$12,0),IF($N18<$A$12,0,IF($N18=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N18-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N18>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N18-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":131.05790514991665},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N18,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N18,-$L$13,0),IF($N18<$A$13,0,IF($N18=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N18-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N18>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N18-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":36.281249026414045},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N18,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N18,-$L$14,0),IF($N18<$A$14,0,IF($N18=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N18-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N18>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N18-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":41.459796715640366},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N18,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N18,-$L$15,0),IF($N18<$A$15,0,IF($N18=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N18-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N18>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N18-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":47.298413876402776},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N18,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N18,-$L$16,0),IF($N18<$A$16,0,IF($N18=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N18-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N18>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N18-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":53.911040940959921},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N18,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N18,-$L$17,0),IF($N18<$A$17,0,IF($N18=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N18-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N18>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N18-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":58.171642780466421},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N18,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N18,-$L$18,0),IF($N18<$A$18,0,IF($N18=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N18-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N18>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N18-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":381.86648380681072},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N18,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N18,-$L$19,0),IF($N18<$A$19,0,IF($N18=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N18-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N18>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N18-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0.48631892723363629},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N18,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N18,-$L$20,0),IF($N18<$A$20,0,IF($N18=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N18-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N18>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N18-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N18,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N18,-$L$21,0),IF($N18<$A$21,0,IF($N18=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N18-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N18>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N18-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N18,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N18,-$L$22,0),IF($N18<$A$22,0,IF($N18=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N18-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N18>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N18-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N18,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N18,-$L$23,0),IF($N18<$A$23,0,IF($N18=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N18-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N18>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N18-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N18,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N18,-$L$24,0),IF($N18<$A$24,0,IF($N18=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N18-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N18>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N18-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N18,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N18,-$L$25,0),IF($N18<$A$25,0,IF($N18=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N18-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N18>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N18-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N18,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N18,-$L$26,0),IF($N18<$A$26,0,IF($N18=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N18-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N18>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N18-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N18,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N18,-$L$27,0),IF($N18<$A$27,0,IF($N18=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N18-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N18>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N18-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N18,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N18,-$L$28,0),IF($N18<$A$28,0,IF($N18=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N18-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N18>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N18-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N18,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N18,-$L$29,0),IF($N18<$A$29,0,IF($N18=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N18-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N18>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N18-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N18,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N18,-$L$30,0),IF($N18<$A$30,0,IF($N18=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N18-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N18>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N18-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N18,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N18,-$L$31,0),IF($N18<$A$31,0,IF($N18=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N18-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N18>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N18-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N18,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N18,-$L$32,0),IF($N18<$A$32,0,IF($N18=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N18-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N18>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N18-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N18,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N18,-$L$33,0),IF($N18<$A$33,0,IF($N18=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N18-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N18>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N18-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N18,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N18,-$L$34,0),IF($N18<$A$34,0,IF($N18=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N18-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N18>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N18-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N18,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N18,-$L$35,0),IF($N18<$A$35,0,IF($N18=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N18-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N18>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N18-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N18,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N18,-$L$36,0),IF($N18<$A$36,0,IF($N18=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N18-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N18>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N18-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N18,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N18,-$L$37,0),IF($N18<$A$37,0,IF($N18=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N18-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N18>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N18-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N18,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N18,-$L$38,0),IF($N18<$A$38,0,IF($N18=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N18-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N18>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N18-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N18,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N18,-$L$39,0),IF($N18<$A$39,0,IF($N18=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N18-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N18>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N18-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N18,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N18,-$L$40,0),IF($N18<$A$40,0,IF($N18=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N18-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N18>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N18-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N18,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N18,-$L$41,0),IF($N18<$A$41,0,IF($N18=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N18-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N18>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N18-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N18,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N18,-$L$42,0),IF($N18<$A$42,0,IF($N18=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N18-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N18>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N18-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N18,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N18,-$L$43,0),IF($N18<$A$43,0,IF($N18=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N18-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N18>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N18-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N18,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N18,-$L$44,0),IF($N18<$A$44,0,IF($N18=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N18-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N18>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N18-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N18,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N18,-$L$45,0),IF($N18<$A$45,0,IF($N18=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N18-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N18>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N18-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N18,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N18,-$L$46,0),IF($N18<$A$46,0,IF($N18=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N18-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N18>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N18-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N18,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N18,-$L$47,0),IF($N18<$A$47,0,IF($N18=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N18-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N18>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N18-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-8.8499597345916037,-2765.612417059876,0,-23.046770142165634,-1756.0109758703913,0,0,0,0]
[2019,"Land book value",null,null,{"$f":"+'I. Operate Detail Summary'!E10","v":1.7980255572550776},0,"land",99,0,"",0,1.7980255572550776,{"$f":"NPV(i,Z$9:Z$58)+Z$8","v":-1.6604788766007177},2030,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N19,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N19,-$L$8,0),IF($N19<$A$8,0,IF($N19=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N19-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N19>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N19-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N19,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N19,-$L$9,0),IF($N19<$A$9,0,IF($N19=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N19-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N19>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N19-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N19,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N19,-$L$10,0),IF($N19<$A$10,0,IF($N19=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N19-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N19>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N19-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N19,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N19,-$L$11,0),IF($N19<$A$11,0,IF($N19=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N19-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N19>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N19-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N19,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N19,-$L$12,0),IF($N19<$A$12,0,IF($N19=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N19-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N19>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N19-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N19,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N19,-$L$13,0),IF($N19<$A$13,0,IF($N19=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N19-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N19>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N19-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N19,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N19,-$L$14,0),IF($N19<$A$14,0,IF($N19=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N19-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N19>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N19-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N19,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N19,-$L$15,0),IF($N19<$A$15,0,IF($N19=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N19-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N19>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N19-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N19,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N19,-$L$16,0),IF($N19<$A$16,0,IF($N19=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N19-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N19>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N19-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N19,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N19,-$L$17,0),IF($N19<$A$17,0,IF($N19=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N19-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N19>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N19-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N19,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N19,-$L$18,0),IF($N19<$A$18,0,IF($N19=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N19-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N19>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N19-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N19,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N19,-$L$19,0),IF($N19<$A$19,0,IF($N19=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N19-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N19>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N19-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N19,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N19,-$L$20,0),IF($N19<$A$20,0,IF($N19=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N19-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N19>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N19-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N19,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N19,-$L$21,0),IF($N19<$A$21,0,IF($N19=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N19-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N19>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N19-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N19,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N19,-$L$22,0),IF($N19<$A$22,0,IF($N19=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N19-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N19>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N19-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N19,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N19,-$L$23,0),IF($N19<$A$23,0,IF($N19=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N19-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N19>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N19-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N19,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N19,-$L$24,0),IF($N19<$A$24,0,IF($N19=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N19-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N19>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N19-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N19,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N19,-$L$25,0),IF($N19<$A$25,0,IF($N19=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N19-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N19>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N19-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N19,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N19,-$L$26,0),IF($N19<$A$26,0,IF($N19=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N19-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N19>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N19-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N19,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N19,-$L$27,0),IF($N19<$A$27,0,IF($N19=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N19-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N19>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N19-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N19,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N19,-$L$28,0),IF($N19<$A$28,0,IF($N19=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N19-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N19>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N19-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N19,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N19,-$L$29,0),IF($N19<$A$29,0,IF($N19=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N19-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N19>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N19-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N19,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N19,-$L$30,0),IF($N19<$A$30,0,IF($N19=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N19-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N19>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N19-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N19,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N19,-$L$31,0),IF($N19<$A$31,0,IF($N19=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N19-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N19>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N19-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N19,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N19,-$L$32,0),IF($N19<$A$32,0,IF($N19=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N19-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N19>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N19-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N19,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N19,-$L$33,0),IF($N19<$A$33,0,IF($N19=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N19-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N19>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N19-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N19,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N19,-$L$34,0),IF($N19<$A$34,0,IF($N19=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N19-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N19>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N19-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N19,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N19,-$L$35,0),IF($N19<$A$35,0,IF($N19=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N19-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N19>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N19-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N19,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N19,-$L$36,0),IF($N19<$A$36,0,IF($N19=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N19-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N19>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N19-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N19,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N19,-$L$37,0),IF($N19<$A$37,0,IF($N19=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N19-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N19>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N19-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N19,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N19,-$L$38,0),IF($N19<$A$38,0,IF($N19=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N19-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N19>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N19-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N19,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N19,-$L$39,0),IF($N19<$A$39,0,IF($N19=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N19-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N19>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N19-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N19,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N19,-$L$40,0),IF($N19<$A$40,0,IF($N19=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N19-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N19>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N19-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N19,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N19,-$L$41,0),IF($N19<$A$41,0,IF($N19=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N19-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N19>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N19-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N19,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N19,-$L$42,0),IF($N19<$A$42,0,IF($N19=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N19-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N19>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N19-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N19,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N19,-$L$43,0),IF($N19<$A$43,0,IF($N19=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N19-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N19>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N19-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N19,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N19,-$L$44,0),IF($N19<$A$44,0,IF($N19=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N19-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N19>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N19-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N19,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N19,-$L$45,0),IF($N19<$A$45,0,IF($N19=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N19-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N19>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N19-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N19,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N19,-$L$46,0),IF($N19<$A$46,0,IF($N19=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N19-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N19>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N19-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N19,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N19,-$L$47,0),IF($N19<$A$47,0,IF($N19=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N19-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N19>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N19-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AA$9:AA$58)+AA$8","v":0},2031,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N20,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N20,-$L$8,0),IF($N20<$A$8,0,IF($N20=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N20-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N20>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N20-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N20,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N20,-$L$9,0),IF($N20<$A$9,0,IF($N20=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N20-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N20>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N20-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N20,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N20,-$L$10,0),IF($N20<$A$10,0,IF($N20=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N20-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N20>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N20-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N20,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N20,-$L$11,0),IF($N20<$A$11,0,IF($N20=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N20-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N20>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N20-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N20,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N20,-$L$12,0),IF($N20<$A$12,0,IF($N20=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N20-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N20>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N20-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N20,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N20,-$L$13,0),IF($N20<$A$13,0,IF($N20=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N20-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N20>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N20-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N20,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N20,-$L$14,0),IF($N20<$A$14,0,IF($N20=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N20-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N20>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N20-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N20,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N20,-$L$15,0),IF($N20<$A$15,0,IF($N20=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N20-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N20>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N20-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N20,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N20,-$L$16,0),IF($N20<$A$16,0,IF($N20=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N20-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N20>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N20-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N20,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N20,-$L$17,0),IF($N20<$A$17,0,IF($N20=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N20-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N20>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N20-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N20,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N20,-$L$18,0),IF($N20<$A$18,0,IF($N20=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N20-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N20>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N20-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N20,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N20,-$L$19,0),IF($N20<$A$19,0,IF($N20=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N20-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N20>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N20-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N20,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N20,-$L$20,0),IF($N20<$A$20,0,IF($N20=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N20-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N20>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N20-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N20,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N20,-$L$21,0),IF($N20<$A$21,0,IF($N20=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N20-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N20>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N20-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N20,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N20,-$L$22,0),IF($N20<$A$22,0,IF($N20=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N20-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N20>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N20-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N20,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N20,-$L$23,0),IF($N20<$A$23,0,IF($N20=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N20-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N20>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N20-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N20,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N20,-$L$24,0),IF($N20<$A$24,0,IF($N20=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N20-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N20>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N20-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N20,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N20,-$L$25,0),IF($N20<$A$25,0,IF($N20=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N20-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N20>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N20-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N20,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N20,-$L$26,0),IF($N20<$A$26,0,IF($N20=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N20-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N20>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N20-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N20,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N20,-$L$27,0),IF($N20<$A$27,0,IF($N20=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N20-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N20>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N20-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N20,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N20,-$L$28,0),IF($N20<$A$28,0,IF($N20=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N20-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N20>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N20-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N20,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N20,-$L$29,0),IF($N20<$A$29,0,IF($N20=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N20-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N20>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N20-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N20,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N20,-$L$30,0),IF($N20<$A$30,0,IF($N20=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N20-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N20>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N20-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N20,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N20,-$L$31,0),IF($N20<$A$31,0,IF($N20=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N20-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N20>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N20-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N20,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N20,-$L$32,0),IF($N20<$A$32,0,IF($N20=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N20-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N20>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N20-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N20,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N20,-$L$33,0),IF($N20<$A$33,0,IF($N20=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N20-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N20>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N20-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N20,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N20,-$L$34,0),IF($N20<$A$34,0,IF($N20=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N20-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N20>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N20-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N20,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N20,-$L$35,0),IF($N20<$A$35,0,IF($N20=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N20-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N20>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N20-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N20,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N20,-$L$36,0),IF($N20<$A$36,0,IF($N20=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N20-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N20>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N20-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N20,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N20,-$L$37,0),IF($N20<$A$37,0,IF($N20=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N20-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N20>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N20-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N20,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N20,-$L$38,0),IF($N20<$A$38,0,IF($N20=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N20-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N20>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N20-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N20,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N20,-$L$39,0),IF($N20<$A$39,0,IF($N20=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N20-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N20>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N20-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N20,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N20,-$L$40,0),IF($N20<$A$40,0,IF($N20=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N20-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N20>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N20-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N20,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N20,-$L$41,0),IF($N20<$A$41,0,IF($N20=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N20-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N20>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N20-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N20,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N20,-$L$42,0),IF($N20<$A$42,0,IF($N20=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N20-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N20>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N20-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N20,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N20,-$L$43,0),IF($N20<$A$43,0,IF($N20=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N20-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N20>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N20-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N20,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N20,-$L$44,0),IF($N20<$A$44,0,IF($N20=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N20-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N20>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N20-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N20,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N20,-$L$45,0),IF($N20<$A$45,0,IF($N20=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N20-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N20>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N20-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N20,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N20,-$L$46,0),IF($N20<$A$46,0,IF($N20=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N20-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N20>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N20-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N20,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N20,-$L$47,0),IF($N20<$A$47,0,IF($N20=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N20-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N20>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N20-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AB$9:AB$58)+AB$8","v":0},2032,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N21,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N21,-$L$8,0),IF($N21<$A$8,0,IF($N21=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N21-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N21>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N21-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N21,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N21,-$L$9,0),IF($N21<$A$9,0,IF($N21=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N21-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N21>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N21-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N21,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N21,-$L$10,0),IF($N21<$A$10,0,IF($N21=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N21-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N21>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N21-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N21,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N21,-$L$11,0),IF($N21<$A$11,0,IF($N21=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N21-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N21>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N21-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N21,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N21,-$L$12,0),IF($N21<$A$12,0,IF($N21=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N21-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N21>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N21-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N21,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N21,-$L$13,0),IF($N21<$A$13,0,IF($N21=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N21-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N21>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N21-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N21,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N21,-$L$14,0),IF($N21<$A$14,0,IF($N21=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N21-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N21>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N21-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N21,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N21,-$L$15,0),IF($N21<$A$15,0,IF($N21=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N21-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N21>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N21-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N21,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N21,-$L$16,0),IF($N21<$A$16,0,IF($N21=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N21-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N21>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N21-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N21,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N21,-$L$17,0),IF($N21<$A$17,0,IF($N21=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N21-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N21>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N21-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N21,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N21,-$L$18,0),IF($N21<$A$18,0,IF($N21=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N21-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N21>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N21-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N21,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N21,-$L$19,0),IF($N21<$A$19,0,IF($N21=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N21-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N21>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N21-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N21,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N21,-$L$20,0),IF($N21<$A$20,0,IF($N21=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N21-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N21>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N21-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N21,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N21,-$L$21,0),IF($N21<$A$21,0,IF($N21=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N21-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N21>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N21-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N21,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N21,-$L$22,0),IF($N21<$A$22,0,IF($N21=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N21-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N21>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N21-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N21,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N21,-$L$23,0),IF($N21<$A$23,0,IF($N21=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N21-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N21>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N21-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N21,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N21,-$L$24,0),IF($N21<$A$24,0,IF($N21=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N21-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N21>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N21-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N21,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N21,-$L$25,0),IF($N21<$A$25,0,IF($N21=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N21-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N21>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N21-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N21,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N21,-$L$26,0),IF($N21<$A$26,0,IF($N21=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N21-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N21>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N21-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N21,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N21,-$L$27,0),IF($N21<$A$27,0,IF($N21=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N21-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N21>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N21-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N21,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N21,-$L$28,0),IF($N21<$A$28,0,IF($N21=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N21-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N21>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N21-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N21,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N21,-$L$29,0),IF($N21<$A$29,0,IF($N21=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N21-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N21>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N21-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N21,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N21,-$L$30,0),IF($N21<$A$30,0,IF($N21=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N21-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N21>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N21-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N21,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N21,-$L$31,0),IF($N21<$A$31,0,IF($N21=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N21-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N21>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N21-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N21,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N21,-$L$32,0),IF($N21<$A$32,0,IF($N21=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N21-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N21>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N21-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N21,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N21,-$L$33,0),IF($N21<$A$33,0,IF($N21=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N21-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N21>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N21-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N21,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N21,-$L$34,0),IF($N21<$A$34,0,IF($N21=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N21-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N21>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N21-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N21,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N21,-$L$35,0),IF($N21<$A$35,0,IF($N21=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N21-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N21>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N21-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N21,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N21,-$L$36,0),IF($N21<$A$36,0,IF($N21=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N21-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N21>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N21-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N21,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N21,-$L$37,0),IF($N21<$A$37,0,IF($N21=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N21-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N21>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N21-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N21,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N21,-$L$38,0),IF($N21<$A$38,0,IF($N21=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N21-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N21>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N21-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N21,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N21,-$L$39,0),IF($N21<$A$39,0,IF($N21=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N21-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N21>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N21-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N21,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N21,-$L$40,0),IF($N21<$A$40,0,IF($N21=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N21-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N21>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N21-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N21,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N21,-$L$41,0),IF($N21<$A$41,0,IF($N21=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N21-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N21>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N21-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N21,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N21,-$L$42,0),IF($N21<$A$42,0,IF($N21=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N21-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N21>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N21-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N21,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N21,-$L$43,0),IF($N21<$A$43,0,IF($N21=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N21-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N21>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N21-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N21,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N21,-$L$44,0),IF($N21<$A$44,0,IF($N21=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N21-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N21>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N21-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N21,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N21,-$L$45,0),IF($N21<$A$45,0,IF($N21=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N21-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N21>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N21-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N21,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N21,-$L$46,0),IF($N21<$A$46,0,IF($N21=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N21-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N21>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N21-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N21,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N21,-$L$47,0),IF($N21<$A$47,0,IF($N21=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N21-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N21>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N21-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AC$9:AC$58)+AC$8","v":0},2033,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N22,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N22,-$L$8,0),IF($N22<$A$8,0,IF($N22=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N22-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N22>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N22-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N22,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N22,-$L$9,0),IF($N22<$A$9,0,IF($N22=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N22-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N22>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N22-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N22,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N22,-$L$10,0),IF($N22<$A$10,0,IF($N22=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N22-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N22>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N22-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N22,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N22,-$L$11,0),IF($N22<$A$11,0,IF($N22=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N22-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N22>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N22-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N22,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N22,-$L$12,0),IF($N22<$A$12,0,IF($N22=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N22-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N22>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N22-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N22,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N22,-$L$13,0),IF($N22<$A$13,0,IF($N22=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N22-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N22>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N22-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N22,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N22,-$L$14,0),IF($N22<$A$14,0,IF($N22=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N22-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N22>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N22-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N22,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N22,-$L$15,0),IF($N22<$A$15,0,IF($N22=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N22-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N22>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N22-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N22,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N22,-$L$16,0),IF($N22<$A$16,0,IF($N22=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N22-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N22>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N22-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N22,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N22,-$L$17,0),IF($N22<$A$17,0,IF($N22=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N22-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N22>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N22-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N22,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N22,-$L$18,0),IF($N22<$A$18,0,IF($N22=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N22-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N22>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N22-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N22,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N22,-$L$19,0),IF($N22<$A$19,0,IF($N22=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N22-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N22>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N22-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N22,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N22,-$L$20,0),IF($N22<$A$20,0,IF($N22=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N22-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N22>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N22-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N22,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N22,-$L$21,0),IF($N22<$A$21,0,IF($N22=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N22-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N22>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N22-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N22,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N22,-$L$22,0),IF($N22<$A$22,0,IF($N22=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N22-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N22>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N22-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N22,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N22,-$L$23,0),IF($N22<$A$23,0,IF($N22=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N22-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N22>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N22-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N22,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N22,-$L$24,0),IF($N22<$A$24,0,IF($N22=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N22-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N22>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N22-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N22,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N22,-$L$25,0),IF($N22<$A$25,0,IF($N22=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N22-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N22>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N22-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N22,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N22,-$L$26,0),IF($N22<$A$26,0,IF($N22=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N22-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N22>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N22-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N22,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N22,-$L$27,0),IF($N22<$A$27,0,IF($N22=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N22-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N22>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N22-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N22,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N22,-$L$28,0),IF($N22<$A$28,0,IF($N22=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N22-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N22>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N22-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N22,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N22,-$L$29,0),IF($N22<$A$29,0,IF($N22=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N22-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N22>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N22-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N22,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N22,-$L$30,0),IF($N22<$A$30,0,IF($N22=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N22-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N22>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N22-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N22,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N22,-$L$31,0),IF($N22<$A$31,0,IF($N22=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N22-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N22>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N22-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N22,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N22,-$L$32,0),IF($N22<$A$32,0,IF($N22=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N22-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N22>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N22-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N22,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N22,-$L$33,0),IF($N22<$A$33,0,IF($N22=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N22-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N22>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N22-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N22,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N22,-$L$34,0),IF($N22<$A$34,0,IF($N22=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N22-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N22>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N22-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N22,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N22,-$L$35,0),IF($N22<$A$35,0,IF($N22=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N22-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N22>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N22-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N22,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N22,-$L$36,0),IF($N22<$A$36,0,IF($N22=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N22-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N22>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N22-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N22,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N22,-$L$37,0),IF($N22<$A$37,0,IF($N22=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N22-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N22>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N22-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N22,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N22,-$L$38,0),IF($N22<$A$38,0,IF($N22=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N22-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N22>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N22-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N22,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N22,-$L$39,0),IF($N22<$A$39,0,IF($N22=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N22-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N22>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N22-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N22,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N22,-$L$40,0),IF($N22<$A$40,0,IF($N22=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N22-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N22>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N22-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N22,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N22,-$L$41,0),IF($N22<$A$41,0,IF($N22=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N22-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N22>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N22-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N22,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N22,-$L$42,0),IF($N22<$A$42,0,IF($N22=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N22-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N22>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N22-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N22,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N22,-$L$43,0),IF($N22<$A$43,0,IF($N22=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N22-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N22>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N22-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N22,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N22,-$L$44,0),IF($N22<$A$44,0,IF($N22=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N22-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N22>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N22-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N22,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N22,-$L$45,0),IF($N22<$A$45,0,IF($N22=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N22-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N22>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N22-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N22,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N22,-$L$46,0),IF($N22<$A$46,0,IF($N22=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N22-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N22>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N22-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N22,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N22,-$L$47,0),IF($N22<$A$47,0,IF($N22=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N22-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N22>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N22-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AD$9:AD$58)+AD$8","v":0},2034,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N23,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N23,-$L$8,0),IF($N23<$A$8,0,IF($N23=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N23-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N23>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N23-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N23,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N23,-$L$9,0),IF($N23<$A$9,0,IF($N23=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N23-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N23>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N23-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N23,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N23,-$L$10,0),IF($N23<$A$10,0,IF($N23=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N23-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N23>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N23-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N23,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N23,-$L$11,0),IF($N23<$A$11,0,IF($N23=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N23-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N23>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N23-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N23,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N23,-$L$12,0),IF($N23<$A$12,0,IF($N23=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N23-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N23>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N23-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N23,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N23,-$L$13,0),IF($N23<$A$13,0,IF($N23=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N23-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N23>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N23-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N23,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N23,-$L$14,0),IF($N23<$A$14,0,IF($N23=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N23-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N23>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N23-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N23,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N23,-$L$15,0),IF($N23<$A$15,0,IF($N23=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N23-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N23>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N23-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N23,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N23,-$L$16,0),IF($N23<$A$16,0,IF($N23=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N23-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N23>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N23-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N23,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N23,-$L$17,0),IF($N23<$A$17,0,IF($N23=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N23-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N23>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N23-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N23,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N23,-$L$18,0),IF($N23<$A$18,0,IF($N23=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N23-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N23>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N23-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N23,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N23,-$L$19,0),IF($N23<$A$19,0,IF($N23=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N23-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N23>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N23-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N23,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N23,-$L$20,0),IF($N23<$A$20,0,IF($N23=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N23-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N23>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N23-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N23,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N23,-$L$21,0),IF($N23<$A$21,0,IF($N23=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N23-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N23>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N23-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N23,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N23,-$L$22,0),IF($N23<$A$22,0,IF($N23=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N23-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N23>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N23-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N23,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N23,-$L$23,0),IF($N23<$A$23,0,IF($N23=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N23-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N23>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N23-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N23,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N23,-$L$24,0),IF($N23<$A$24,0,IF($N23=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N23-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N23>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N23-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N23,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N23,-$L$25,0),IF($N23<$A$25,0,IF($N23=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N23-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N23>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N23-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N23,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N23,-$L$26,0),IF($N23<$A$26,0,IF($N23=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N23-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N23>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N23-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N23,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N23,-$L$27,0),IF($N23<$A$27,0,IF($N23=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N23-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N23>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N23-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N23,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N23,-$L$28,0),IF($N23<$A$28,0,IF($N23=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N23-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N23>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N23-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N23,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N23,-$L$29,0),IF($N23<$A$29,0,IF($N23=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N23-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N23>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N23-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N23,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N23,-$L$30,0),IF($N23<$A$30,0,IF($N23=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N23-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N23>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N23-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N23,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N23,-$L$31,0),IF($N23<$A$31,0,IF($N23=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N23-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N23>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N23-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N23,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N23,-$L$32,0),IF($N23<$A$32,0,IF($N23=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N23-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N23>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N23-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N23,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N23,-$L$33,0),IF($N23<$A$33,0,IF($N23=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N23-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N23>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N23-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N23,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N23,-$L$34,0),IF($N23<$A$34,0,IF($N23=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N23-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N23>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N23-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N23,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N23,-$L$35,0),IF($N23<$A$35,0,IF($N23=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N23-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N23>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N23-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N23,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N23,-$L$36,0),IF($N23<$A$36,0,IF($N23=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N23-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N23>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N23-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N23,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N23,-$L$37,0),IF($N23<$A$37,0,IF($N23=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N23-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N23>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N23-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N23,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N23,-$L$38,0),IF($N23<$A$38,0,IF($N23=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N23-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N23>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N23-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N23,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N23,-$L$39,0),IF($N23<$A$39,0,IF($N23=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N23-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N23>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N23-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N23,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N23,-$L$40,0),IF($N23<$A$40,0,IF($N23=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N23-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N23>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N23-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N23,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N23,-$L$41,0),IF($N23<$A$41,0,IF($N23=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N23-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N23>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N23-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N23,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N23,-$L$42,0),IF($N23<$A$42,0,IF($N23=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N23-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N23>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N23-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N23,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N23,-$L$43,0),IF($N23<$A$43,0,IF($N23=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N23-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N23>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N23-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N23,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N23,-$L$44,0),IF($N23<$A$44,0,IF($N23=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N23-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N23>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N23-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N23,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N23,-$L$45,0),IF($N23<$A$45,0,IF($N23=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N23-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N23>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N23-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N23,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N23,-$L$46,0),IF($N23<$A$46,0,IF($N23=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N23-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N23>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N23-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N23,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N23,-$L$47,0),IF($N23<$A$47,0,IF($N23=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N23-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N23>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N23-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AE$9:AE$58)+AE$8","v":0},2035,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N24,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N24,-$L$8,0),IF($N24<$A$8,0,IF($N24=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N24-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N24>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N24-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N24,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N24,-$L$9,0),IF($N24<$A$9,0,IF($N24=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N24-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N24>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N24-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N24,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N24,-$L$10,0),IF($N24<$A$10,0,IF($N24=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N24-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N24>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N24-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N24,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N24,-$L$11,0),IF($N24<$A$11,0,IF($N24=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N24-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N24>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N24-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N24,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N24,-$L$12,0),IF($N24<$A$12,0,IF($N24=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N24-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N24>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N24-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N24,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N24,-$L$13,0),IF($N24<$A$13,0,IF($N24=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N24-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N24>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N24-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N24,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N24,-$L$14,0),IF($N24<$A$14,0,IF($N24=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N24-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N24>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N24-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N24,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N24,-$L$15,0),IF($N24<$A$15,0,IF($N24=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N24-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N24>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N24-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N24,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N24,-$L$16,0),IF($N24<$A$16,0,IF($N24=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N24-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N24>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N24-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N24,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N24,-$L$17,0),IF($N24<$A$17,0,IF($N24=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N24-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N24>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N24-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N24,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N24,-$L$18,0),IF($N24<$A$18,0,IF($N24=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N24-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N24>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N24-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N24,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N24,-$L$19,0),IF($N24<$A$19,0,IF($N24=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N24-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N24>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N24-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N24,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N24,-$L$20,0),IF($N24<$A$20,0,IF($N24=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N24-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N24>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N24-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N24,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N24,-$L$21,0),IF($N24<$A$21,0,IF($N24=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N24-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N24>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N24-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N24,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N24,-$L$22,0),IF($N24<$A$22,0,IF($N24=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N24-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N24>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N24-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N24,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N24,-$L$23,0),IF($N24<$A$23,0,IF($N24=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N24-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N24>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N24-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N24,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N24,-$L$24,0),IF($N24<$A$24,0,IF($N24=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N24-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N24>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N24-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N24,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N24,-$L$25,0),IF($N24<$A$25,0,IF($N24=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N24-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N24>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N24-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N24,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N24,-$L$26,0),IF($N24<$A$26,0,IF($N24=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N24-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N24>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N24-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N24,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N24,-$L$27,0),IF($N24<$A$27,0,IF($N24=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N24-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N24>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N24-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N24,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N24,-$L$28,0),IF($N24<$A$28,0,IF($N24=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N24-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N24>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N24-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N24,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N24,-$L$29,0),IF($N24<$A$29,0,IF($N24=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N24-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N24>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N24-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N24,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N24,-$L$30,0),IF($N24<$A$30,0,IF($N24=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N24-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N24>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N24-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N24,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N24,-$L$31,0),IF($N24<$A$31,0,IF($N24=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N24-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N24>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N24-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N24,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N24,-$L$32,0),IF($N24<$A$32,0,IF($N24=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N24-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N24>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N24-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N24,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N24,-$L$33,0),IF($N24<$A$33,0,IF($N24=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N24-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N24>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N24-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N24,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N24,-$L$34,0),IF($N24<$A$34,0,IF($N24=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N24-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N24>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N24-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N24,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N24,-$L$35,0),IF($N24<$A$35,0,IF($N24=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N24-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N24>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N24-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N24,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N24,-$L$36,0),IF($N24<$A$36,0,IF($N24=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N24-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N24>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N24-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N24,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N24,-$L$37,0),IF($N24<$A$37,0,IF($N24=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N24-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N24>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N24-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N24,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N24,-$L$38,0),IF($N24<$A$38,0,IF($N24=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N24-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N24>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N24-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N24,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N24,-$L$39,0),IF($N24<$A$39,0,IF($N24=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N24-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N24>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N24-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N24,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N24,-$L$40,0),IF($N24<$A$40,0,IF($N24=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N24-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N24>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N24-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N24,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N24,-$L$41,0),IF($N24<$A$41,0,IF($N24=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N24-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N24>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N24-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N24,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N24,-$L$42,0),IF($N24<$A$42,0,IF($N24=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N24-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N24>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N24-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N24,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N24,-$L$43,0),IF($N24<$A$43,0,IF($N24=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N24-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N24>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N24-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N24,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N24,-$L$44,0),IF($N24<$A$44,0,IF($N24=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N24-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N24>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N24-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N24,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N24,-$L$45,0),IF($N24<$A$45,0,IF($N24=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N24-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N24>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N24-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N24,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N24,-$L$46,0),IF($N24<$A$46,0,IF($N24=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N24-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N24>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N24-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N24,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N24,-$L$47,0),IF($N24<$A$47,0,IF($N24=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N24-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N24>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N24-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AF$9:AF$58)+AF$8","v":0},2036,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N25,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N25,-$L$8,0),IF($N25<$A$8,0,IF($N25=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N25-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N25>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N25-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N25,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N25,-$L$9,0),IF($N25<$A$9,0,IF($N25=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N25-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N25>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N25-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N25,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N25,-$L$10,0),IF($N25<$A$10,0,IF($N25=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N25-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N25>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N25-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N25,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N25,-$L$11,0),IF($N25<$A$11,0,IF($N25=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N25-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N25>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N25-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N25,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N25,-$L$12,0),IF($N25<$A$12,0,IF($N25=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N25-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N25>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N25-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N25,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N25,-$L$13,0),IF($N25<$A$13,0,IF($N25=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N25-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N25>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N25-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N25,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N25,-$L$14,0),IF($N25<$A$14,0,IF($N25=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N25-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N25>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N25-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N25,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N25,-$L$15,0),IF($N25<$A$15,0,IF($N25=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N25-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N25>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N25-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N25,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N25,-$L$16,0),IF($N25<$A$16,0,IF($N25=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N25-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N25>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N25-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N25,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N25,-$L$17,0),IF($N25<$A$17,0,IF($N25=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N25-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N25>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N25-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N25,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N25,-$L$18,0),IF($N25<$A$18,0,IF($N25=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N25-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N25>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N25-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N25,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N25,-$L$19,0),IF($N25<$A$19,0,IF($N25=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N25-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N25>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N25-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N25,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N25,-$L$20,0),IF($N25<$A$20,0,IF($N25=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N25-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N25>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N25-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N25,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N25,-$L$21,0),IF($N25<$A$21,0,IF($N25=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N25-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N25>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N25-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N25,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N25,-$L$22,0),IF($N25<$A$22,0,IF($N25=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N25-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N25>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N25-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N25,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N25,-$L$23,0),IF($N25<$A$23,0,IF($N25=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N25-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N25>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N25-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N25,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N25,-$L$24,0),IF($N25<$A$24,0,IF($N25=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N25-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N25>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N25-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N25,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N25,-$L$25,0),IF($N25<$A$25,0,IF($N25=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N25-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N25>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N25-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N25,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N25,-$L$26,0),IF($N25<$A$26,0,IF($N25=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N25-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N25>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N25-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N25,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N25,-$L$27,0),IF($N25<$A$27,0,IF($N25=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N25-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N25>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N25-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N25,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N25,-$L$28,0),IF($N25<$A$28,0,IF($N25=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N25-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N25>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N25-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N25,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N25,-$L$29,0),IF($N25<$A$29,0,IF($N25=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N25-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N25>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N25-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N25,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N25,-$L$30,0),IF($N25<$A$30,0,IF($N25=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N25-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N25>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N25-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N25,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N25,-$L$31,0),IF($N25<$A$31,0,IF($N25=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N25-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N25>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N25-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N25,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N25,-$L$32,0),IF($N25<$A$32,0,IF($N25=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N25-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N25>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N25-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N25,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N25,-$L$33,0),IF($N25<$A$33,0,IF($N25=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N25-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N25>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N25-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N25,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N25,-$L$34,0),IF($N25<$A$34,0,IF($N25=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N25-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N25>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N25-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N25,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N25,-$L$35,0),IF($N25<$A$35,0,IF($N25=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N25-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N25>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N25-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N25,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N25,-$L$36,0),IF($N25<$A$36,0,IF($N25=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N25-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N25>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N25-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N25,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N25,-$L$37,0),IF($N25<$A$37,0,IF($N25=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N25-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N25>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N25-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N25,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N25,-$L$38,0),IF($N25<$A$38,0,IF($N25=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N25-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N25>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N25-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N25,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N25,-$L$39,0),IF($N25<$A$39,0,IF($N25=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N25-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N25>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N25-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N25,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N25,-$L$40,0),IF($N25<$A$40,0,IF($N25=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N25-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N25>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N25-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N25,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N25,-$L$41,0),IF($N25<$A$41,0,IF($N25=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N25-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N25>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N25-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N25,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N25,-$L$42,0),IF($N25<$A$42,0,IF($N25=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N25-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N25>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N25-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N25,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N25,-$L$43,0),IF($N25<$A$43,0,IF($N25=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N25-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N25>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N25-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N25,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N25,-$L$44,0),IF($N25<$A$44,0,IF($N25=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N25-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N25>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N25-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N25,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N25,-$L$45,0),IF($N25<$A$45,0,IF($N25=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N25-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N25>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N25-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N25,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N25,-$L$46,0),IF($N25<$A$46,0,IF($N25=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N25-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N25>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N25-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N25,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N25,-$L$47,0),IF($N25<$A$47,0,IF($N25=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N25-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N25>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N25-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AG$9:AG$58)+AG$8","v":0},2037,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N26,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N26,-$L$8,0),IF($N26<$A$8,0,IF($N26=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N26-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N26>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N26-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N26,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N26,-$L$9,0),IF($N26<$A$9,0,IF($N26=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N26-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N26>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N26-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N26,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N26,-$L$10,0),IF($N26<$A$10,0,IF($N26=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N26-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N26>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N26-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N26,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N26,-$L$11,0),IF($N26<$A$11,0,IF($N26=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N26-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N26>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N26-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N26,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N26,-$L$12,0),IF($N26<$A$12,0,IF($N26=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N26-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N26>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N26-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N26,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N26,-$L$13,0),IF($N26<$A$13,0,IF($N26=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N26-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N26>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N26-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N26,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N26,-$L$14,0),IF($N26<$A$14,0,IF($N26=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N26-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N26>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N26-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N26,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N26,-$L$15,0),IF($N26<$A$15,0,IF($N26=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N26-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N26>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N26-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N26,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N26,-$L$16,0),IF($N26<$A$16,0,IF($N26=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N26-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N26>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N26-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N26,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N26,-$L$17,0),IF($N26<$A$17,0,IF($N26=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N26-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N26>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N26-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N26,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N26,-$L$18,0),IF($N26<$A$18,0,IF($N26=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N26-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N26>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N26-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N26,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N26,-$L$19,0),IF($N26<$A$19,0,IF($N26=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N26-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N26>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N26-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N26,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N26,-$L$20,0),IF($N26<$A$20,0,IF($N26=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N26-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N26>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N26-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N26,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N26,-$L$21,0),IF($N26<$A$21,0,IF($N26=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N26-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N26>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N26-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N26,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N26,-$L$22,0),IF($N26<$A$22,0,IF($N26=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N26-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N26>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N26-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N26,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N26,-$L$23,0),IF($N26<$A$23,0,IF($N26=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N26-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N26>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N26-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N26,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N26,-$L$24,0),IF($N26<$A$24,0,IF($N26=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N26-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N26>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N26-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N26,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N26,-$L$25,0),IF($N26<$A$25,0,IF($N26=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N26-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N26>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N26-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N26,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N26,-$L$26,0),IF($N26<$A$26,0,IF($N26=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N26-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N26>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N26-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N26,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N26,-$L$27,0),IF($N26<$A$27,0,IF($N26=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N26-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N26>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N26-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N26,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N26,-$L$28,0),IF($N26<$A$28,0,IF($N26=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N26-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N26>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N26-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N26,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N26,-$L$29,0),IF($N26<$A$29,0,IF($N26=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N26-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N26>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N26-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N26,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N26,-$L$30,0),IF($N26<$A$30,0,IF($N26=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N26-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N26>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N26-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N26,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N26,-$L$31,0),IF($N26<$A$31,0,IF($N26=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N26-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N26>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N26-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N26,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N26,-$L$32,0),IF($N26<$A$32,0,IF($N26=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N26-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N26>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N26-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N26,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N26,-$L$33,0),IF($N26<$A$33,0,IF($N26=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N26-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N26>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N26-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N26,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N26,-$L$34,0),IF($N26<$A$34,0,IF($N26=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N26-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N26>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N26-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N26,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N26,-$L$35,0),IF($N26<$A$35,0,IF($N26=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N26-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N26>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N26-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N26,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N26,-$L$36,0),IF($N26<$A$36,0,IF($N26=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N26-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N26>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N26-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N26,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N26,-$L$37,0),IF($N26<$A$37,0,IF($N26=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N26-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N26>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N26-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N26,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N26,-$L$38,0),IF($N26<$A$38,0,IF($N26=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N26-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N26>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N26-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N26,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N26,-$L$39,0),IF($N26<$A$39,0,IF($N26=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N26-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N26>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N26-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N26,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N26,-$L$40,0),IF($N26<$A$40,0,IF($N26=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N26-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N26>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N26-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N26,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N26,-$L$41,0),IF($N26<$A$41,0,IF($N26=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N26-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N26>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N26-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N26,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N26,-$L$42,0),IF($N26<$A$42,0,IF($N26=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N26-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N26>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N26-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N26,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N26,-$L$43,0),IF($N26<$A$43,0,IF($N26=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N26-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N26>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N26-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N26,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N26,-$L$44,0),IF($N26<$A$44,0,IF($N26=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N26-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N26>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N26-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N26,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N26,-$L$45,0),IF($N26<$A$45,0,IF($N26=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N26-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N26>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N26-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N26,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N26,-$L$46,0),IF($N26<$A$46,0,IF($N26=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N26-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N26>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N26-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N26,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N26,-$L$47,0),IF($N26<$A$47,0,IF($N26=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N26-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N26>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N26-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(H27=0,G27=\"exp\",G27=\"atx\"),\"\",IF(TRIM(I27)=\"\",IF(OR(A27<fy,A27>=fy+sp),0,IF(OR(G27=\"land\",G27=\"gasc\"),100,ROUND(100*MAX(0,A27+H27-fy-sp)/H27,0))),\"\"))","v":""},{"$f":"IF(TRIM(I27)=\"\",J27,I27)","v":0},{"$f":"IF(OR(A27<fy,A27>=fy+sp),0,E27*(1+F27%)^(A27-date))","v":0},{"$f":"NPV(i,AH$9:AH$58)+AH$8","v":0},2038,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N27,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N27,-$L$8,0),IF($N27<$A$8,0,IF($N27=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N27-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N27>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N27-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N27,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N27,-$L$9,0),IF($N27<$A$9,0,IF($N27=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N27-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N27>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N27-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N27,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N27,-$L$10,0),IF($N27<$A$10,0,IF($N27=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N27-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N27>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N27-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N27,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N27,-$L$11,0),IF($N27<$A$11,0,IF($N27=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N27-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N27>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N27-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N27,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N27,-$L$12,0),IF($N27<$A$12,0,IF($N27=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N27-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N27>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N27-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N27,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N27,-$L$13,0),IF($N27<$A$13,0,IF($N27=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N27-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N27>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N27-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N27,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N27,-$L$14,0),IF($N27<$A$14,0,IF($N27=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N27-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N27>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N27-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N27,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N27,-$L$15,0),IF($N27<$A$15,0,IF($N27=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N27-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N27>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N27-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N27,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N27,-$L$16,0),IF($N27<$A$16,0,IF($N27=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N27-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N27>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N27-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N27,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N27,-$L$17,0),IF($N27<$A$17,0,IF($N27=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N27-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N27>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N27-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N27,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N27,-$L$18,0),IF($N27<$A$18,0,IF($N27=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N27-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N27>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N27-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N27,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N27,-$L$19,0),IF($N27<$A$19,0,IF($N27=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N27-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N27>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N27-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N27,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N27,-$L$20,0),IF($N27<$A$20,0,IF($N27=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N27-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N27>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N27-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N27,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N27,-$L$21,0),IF($N27<$A$21,0,IF($N27=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N27-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N27>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N27-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N27,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N27,-$L$22,0),IF($N27<$A$22,0,IF($N27=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N27-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N27>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N27-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N27,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N27,-$L$23,0),IF($N27<$A$23,0,IF($N27=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N27-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N27>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N27-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N27,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N27,-$L$24,0),IF($N27<$A$24,0,IF($N27=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N27-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N27>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N27-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N27,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N27,-$L$25,0),IF($N27<$A$25,0,IF($N27=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N27-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N27>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N27-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N27,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N27,-$L$26,0),IF($N27<$A$26,0,IF($N27=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N27-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N27>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N27-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N27,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N27,-$L$27,0),IF($N27<$A$27,0,IF($N27=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N27-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N27>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N27-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N27,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N27,-$L$28,0),IF($N27<$A$28,0,IF($N27=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N27-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N27>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N27-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N27,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N27,-$L$29,0),IF($N27<$A$29,0,IF($N27=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N27-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N27>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N27-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N27,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N27,-$L$30,0),IF($N27<$A$30,0,IF($N27=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N27-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N27>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N27-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N27,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N27,-$L$31,0),IF($N27<$A$31,0,IF($N27=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N27-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N27>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N27-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N27,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N27,-$L$32,0),IF($N27<$A$32,0,IF($N27=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N27-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N27>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N27-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N27,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N27,-$L$33,0),IF($N27<$A$33,0,IF($N27=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N27-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N27>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N27-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N27,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N27,-$L$34,0),IF($N27<$A$34,0,IF($N27=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N27-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N27>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N27-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N27,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N27,-$L$35,0),IF($N27<$A$35,0,IF($N27=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N27-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N27>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N27-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N27,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N27,-$L$36,0),IF($N27<$A$36,0,IF($N27=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N27-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N27>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N27-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N27,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N27,-$L$37,0),IF($N27<$A$37,0,IF($N27=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N27-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N27>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N27-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N27,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N27,-$L$38,0),IF($N27<$A$38,0,IF($N27=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N27-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N27>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N27-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N27,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N27,-$L$39,0),IF($N27<$A$39,0,IF($N27=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N27-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N27>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N27-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N27,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N27,-$L$40,0),IF($N27<$A$40,0,IF($N27=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N27-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N27>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N27-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N27,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N27,-$L$41,0),IF($N27<$A$41,0,IF($N27=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N27-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N27>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N27-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N27,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N27,-$L$42,0),IF($N27<$A$42,0,IF($N27=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N27-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N27>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N27-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N27,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N27,-$L$43,0),IF($N27<$A$43,0,IF($N27=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N27-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N27>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N27-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N27,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N27,-$L$44,0),IF($N27<$A$44,0,IF($N27=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N27-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N27>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N27-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N27,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N27,-$L$45,0),IF($N27<$A$45,0,IF($N27=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N27-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N27>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N27-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N27,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N27,-$L$46,0),IF($N27<$A$46,0,IF($N27=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N27-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N27>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N27-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N27,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N27,-$L$47,0),IF($N27<$A$47,0,IF($N27=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N27-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N27>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N27-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"IF(AND(NOT(TRIM(G27)=\"\"),NOT(G27=0),NOT(G27=\"exp\"),NOT(G27=\"atx\"),OR(H27=0,ISTEXT(H27))),1,0)","v":0},{"$f":"IF(OR(K27=0,K27>1,K27<-1),0,1)","v":0},0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AI$9:AI$58)+AI$8","v":0},2039,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N28,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N28,-$L$8,0),IF($N28<$A$8,0,IF($N28=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N28-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N28>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N28-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N28,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N28,-$L$9,0),IF($N28<$A$9,0,IF($N28=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N28-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N28>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N28-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N28,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N28,-$L$10,0),IF($N28<$A$10,0,IF($N28=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N28-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N28>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N28-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N28,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N28,-$L$11,0),IF($N28<$A$11,0,IF($N28=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N28-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N28>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N28-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N28,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N28,-$L$12,0),IF($N28<$A$12,0,IF($N28=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N28-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N28>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N28-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N28,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N28,-$L$13,0),IF($N28<$A$13,0,IF($N28=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N28-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N28>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N28-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N28,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N28,-$L$14,0),IF($N28<$A$14,0,IF($N28=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N28-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N28>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N28-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N28,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N28,-$L$15,0),IF($N28<$A$15,0,IF($N28=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N28-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N28>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N28-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N28,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N28,-$L$16,0),IF($N28<$A$16,0,IF($N28=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N28-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N28>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N28-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N28,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N28,-$L$17,0),IF($N28<$A$17,0,IF($N28=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N28-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N28>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N28-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N28,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N28,-$L$18,0),IF($N28<$A$18,0,IF($N28=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N28-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N28>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N28-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N28,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N28,-$L$19,0),IF($N28<$A$19,0,IF($N28=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N28-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N28>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N28-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N28,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N28,-$L$20,0),IF($N28<$A$20,0,IF($N28=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N28-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N28>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N28-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N28,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N28,-$L$21,0),IF($N28<$A$21,0,IF($N28=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N28-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N28>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N28-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N28,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N28,-$L$22,0),IF($N28<$A$22,0,IF($N28=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N28-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N28>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N28-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N28,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N28,-$L$23,0),IF($N28<$A$23,0,IF($N28=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N28-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N28>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N28-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N28,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N28,-$L$24,0),IF($N28<$A$24,0,IF($N28=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N28-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N28>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N28-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N28,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N28,-$L$25,0),IF($N28<$A$25,0,IF($N28=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N28-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N28>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N28-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N28,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N28,-$L$26,0),IF($N28<$A$26,0,IF($N28=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N28-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N28>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N28-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N28,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N28,-$L$27,0),IF($N28<$A$27,0,IF($N28=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N28-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N28>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N28-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N28,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N28,-$L$28,0),IF($N28<$A$28,0,IF($N28=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N28-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N28>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N28-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N28,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N28,-$L$29,0),IF($N28<$A$29,0,IF($N28=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N28-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N28>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N28-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N28,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N28,-$L$30,0),IF($N28<$A$30,0,IF($N28=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N28-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N28>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N28-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N28,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N28,-$L$31,0),IF($N28<$A$31,0,IF($N28=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N28-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N28>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N28-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N28,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N28,-$L$32,0),IF($N28<$A$32,0,IF($N28=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N28-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N28>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N28-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N28,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N28,-$L$33,0),IF($N28<$A$33,0,IF($N28=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N28-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N28>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N28-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N28,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N28,-$L$34,0),IF($N28<$A$34,0,IF($N28=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N28-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N28>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N28-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N28,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N28,-$L$35,0),IF($N28<$A$35,0,IF($N28=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N28-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N28>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N28-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N28,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N28,-$L$36,0),IF($N28<$A$36,0,IF($N28=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N28-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N28>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N28-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N28,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N28,-$L$37,0),IF($N28<$A$37,0,IF($N28=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N28-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N28>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N28-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N28,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N28,-$L$38,0),IF($N28<$A$38,0,IF($N28=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N28-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N28>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N28-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N28,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N28,-$L$39,0),IF($N28<$A$39,0,IF($N28=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N28-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N28>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N28-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N28,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N28,-$L$40,0),IF($N28<$A$40,0,IF($N28=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N28-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N28>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N28-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N28,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N28,-$L$41,0),IF($N28<$A$41,0,IF($N28=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N28-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N28>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N28-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N28,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N28,-$L$42,0),IF($N28<$A$42,0,IF($N28=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N28-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N28>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N28-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N28,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N28,-$L$43,0),IF($N28<$A$43,0,IF($N28=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N28-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N28>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N28-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N28,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N28,-$L$44,0),IF($N28<$A$44,0,IF($N28=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N28-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N28>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N28-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N28,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N28,-$L$45,0),IF($N28<$A$45,0,IF($N28=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N28-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N28>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N28-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N28,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N28,-$L$46,0),IF($N28<$A$46,0,IF($N28=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N28-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N28>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N28-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N28,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N28,-$L$47,0),IF($N28<$A$47,0,IF($N28=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N28-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N28>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N28-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AJ$9:AJ$58)+AJ$8","v":0},2040,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N29,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N29,-$L$8,0),IF($N29<$A$8,0,IF($N29=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N29-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N29>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N29-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N29,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N29,-$L$9,0),IF($N29<$A$9,0,IF($N29=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N29-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N29>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N29-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N29,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N29,-$L$10,0),IF($N29<$A$10,0,IF($N29=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N29-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N29>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N29-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N29,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N29,-$L$11,0),IF($N29<$A$11,0,IF($N29=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N29-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N29>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N29-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N29,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N29,-$L$12,0),IF($N29<$A$12,0,IF($N29=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N29-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N29>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N29-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N29,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N29,-$L$13,0),IF($N29<$A$13,0,IF($N29=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N29-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N29>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N29-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N29,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N29,-$L$14,0),IF($N29<$A$14,0,IF($N29=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N29-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N29>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N29-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N29,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N29,-$L$15,0),IF($N29<$A$15,0,IF($N29=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N29-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N29>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N29-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N29,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N29,-$L$16,0),IF($N29<$A$16,0,IF($N29=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N29-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N29>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N29-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N29,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N29,-$L$17,0),IF($N29<$A$17,0,IF($N29=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N29-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N29>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N29-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N29,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N29,-$L$18,0),IF($N29<$A$18,0,IF($N29=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N29-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N29>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N29-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N29,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N29,-$L$19,0),IF($N29<$A$19,0,IF($N29=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N29-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N29>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N29-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N29,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N29,-$L$20,0),IF($N29<$A$20,0,IF($N29=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N29-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N29>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N29-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N29,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N29,-$L$21,0),IF($N29<$A$21,0,IF($N29=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N29-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N29>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N29-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N29,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N29,-$L$22,0),IF($N29<$A$22,0,IF($N29=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N29-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N29>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N29-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N29,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N29,-$L$23,0),IF($N29<$A$23,0,IF($N29=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N29-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N29>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N29-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N29,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N29,-$L$24,0),IF($N29<$A$24,0,IF($N29=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N29-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N29>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N29-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N29,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N29,-$L$25,0),IF($N29<$A$25,0,IF($N29=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N29-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N29>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N29-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N29,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N29,-$L$26,0),IF($N29<$A$26,0,IF($N29=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N29-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N29>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N29-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N29,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N29,-$L$27,0),IF($N29<$A$27,0,IF($N29=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N29-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N29>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N29-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N29,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N29,-$L$28,0),IF($N29<$A$28,0,IF($N29=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N29-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N29>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N29-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N29,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N29,-$L$29,0),IF($N29<$A$29,0,IF($N29=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N29-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N29>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N29-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N29,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N29,-$L$30,0),IF($N29<$A$30,0,IF($N29=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N29-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N29>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N29-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N29,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N29,-$L$31,0),IF($N29<$A$31,0,IF($N29=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N29-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N29>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N29-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N29,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N29,-$L$32,0),IF($N29<$A$32,0,IF($N29=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N29-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N29>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N29-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N29,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N29,-$L$33,0),IF($N29<$A$33,0,IF($N29=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N29-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N29>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N29-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N29,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N29,-$L$34,0),IF($N29<$A$34,0,IF($N29=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N29-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N29>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N29-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N29,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N29,-$L$35,0),IF($N29<$A$35,0,IF($N29=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N29-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N29>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N29-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N29,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N29,-$L$36,0),IF($N29<$A$36,0,IF($N29=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N29-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N29>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N29-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N29,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N29,-$L$37,0),IF($N29<$A$37,0,IF($N29=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N29-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N29>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N29-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N29,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N29,-$L$38,0),IF($N29<$A$38,0,IF($N29=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N29-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N29>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N29-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N29,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N29,-$L$39,0),IF($N29<$A$39,0,IF($N29=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N29-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N29>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N29-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N29,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N29,-$L$40,0),IF($N29<$A$40,0,IF($N29=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N29-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N29>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N29-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N29,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N29,-$L$41,0),IF($N29<$A$41,0,IF($N29=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N29-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N29>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N29-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N29,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N29,-$L$42,0),IF($N29<$A$42,0,IF($N29=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N29-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N29>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N29-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N29,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N29,-$L$43,0),IF($N29<$A$43,0,IF($N29=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N29-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N29>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N29-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N29,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N29,-$L$44,0),IF($N29<$A$44,0,IF($N29=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N29-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N29>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N29-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N29,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N29,-$L$45,0),IF($N29<$A$45,0,IF($N29=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N29-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N29>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N29-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N29,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N29,-$L$46,0),IF($N29<$A$46,0,IF($N29=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N29-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N29>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N29-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N29,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N29,-$L$47,0),IF($N29<$A$47,0,IF($N29=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N29-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N29>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N29-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AK$9:AK$58)+AK$8","v":0},2041,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N30,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N30,-$L$8,0),IF($N30<$A$8,0,IF($N30=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N30-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N30>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N30-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N30,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N30,-$L$9,0),IF($N30<$A$9,0,IF($N30=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N30-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N30>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N30-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N30,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N30,-$L$10,0),IF($N30<$A$10,0,IF($N30=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N30-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N30>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N30-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N30,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N30,-$L$11,0),IF($N30<$A$11,0,IF($N30=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N30-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N30>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N30-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N30,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N30,-$L$12,0),IF($N30<$A$12,0,IF($N30=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N30-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N30>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N30-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N30,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N30,-$L$13,0),IF($N30<$A$13,0,IF($N30=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N30-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N30>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N30-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N30,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N30,-$L$14,0),IF($N30<$A$14,0,IF($N30=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N30-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N30>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N30-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N30,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N30,-$L$15,0),IF($N30<$A$15,0,IF($N30=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N30-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N30>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N30-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N30,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N30,-$L$16,0),IF($N30<$A$16,0,IF($N30=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N30-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N30>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N30-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N30,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N30,-$L$17,0),IF($N30<$A$17,0,IF($N30=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N30-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N30>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N30-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N30,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N30,-$L$18,0),IF($N30<$A$18,0,IF($N30=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N30-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N30>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N30-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N30,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N30,-$L$19,0),IF($N30<$A$19,0,IF($N30=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N30-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N30>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N30-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N30,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N30,-$L$20,0),IF($N30<$A$20,0,IF($N30=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N30-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N30>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N30-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N30,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N30,-$L$21,0),IF($N30<$A$21,0,IF($N30=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N30-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N30>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N30-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N30,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N30,-$L$22,0),IF($N30<$A$22,0,IF($N30=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N30-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N30>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N30-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N30,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N30,-$L$23,0),IF($N30<$A$23,0,IF($N30=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N30-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N30>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N30-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N30,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N30,-$L$24,0),IF($N30<$A$24,0,IF($N30=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N30-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N30>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N30-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N30,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N30,-$L$25,0),IF($N30<$A$25,0,IF($N30=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N30-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N30>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N30-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N30,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N30,-$L$26,0),IF($N30<$A$26,0,IF($N30=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N30-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N30>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N30-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N30,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N30,-$L$27,0),IF($N30<$A$27,0,IF($N30=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N30-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N30>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N30-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N30,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N30,-$L$28,0),IF($N30<$A$28,0,IF($N30=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N30-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N30>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N30-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N30,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N30,-$L$29,0),IF($N30<$A$29,0,IF($N30=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N30-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N30>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N30-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N30,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N30,-$L$30,0),IF($N30<$A$30,0,IF($N30=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N30-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N30>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N30-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N30,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N30,-$L$31,0),IF($N30<$A$31,0,IF($N30=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N30-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N30>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N30-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N30,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N30,-$L$32,0),IF($N30<$A$32,0,IF($N30=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N30-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N30>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N30-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N30,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N30,-$L$33,0),IF($N30<$A$33,0,IF($N30=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N30-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N30>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N30-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N30,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N30,-$L$34,0),IF($N30<$A$34,0,IF($N30=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N30-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N30>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N30-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N30,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N30,-$L$35,0),IF($N30<$A$35,0,IF($N30=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N30-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N30>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N30-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N30,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N30,-$L$36,0),IF($N30<$A$36,0,IF($N30=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N30-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N30>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N30-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N30,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N30,-$L$37,0),IF($N30<$A$37,0,IF($N30=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N30-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N30>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N30-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N30,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N30,-$L$38,0),IF($N30<$A$38,0,IF($N30=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N30-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N30>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N30-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N30,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N30,-$L$39,0),IF($N30<$A$39,0,IF($N30=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N30-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N30>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N30-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N30,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N30,-$L$40,0),IF($N30<$A$40,0,IF($N30=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N30-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N30>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N30-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N30,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N30,-$L$41,0),IF($N30<$A$41,0,IF($N30=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N30-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N30>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N30-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N30,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N30,-$L$42,0),IF($N30<$A$42,0,IF($N30=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N30-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N30>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N30-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N30,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N30,-$L$43,0),IF($N30<$A$43,0,IF($N30=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N30-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N30>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N30-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N30,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N30,-$L$44,0),IF($N30<$A$44,0,IF($N30=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N30-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N30>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N30-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N30,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N30,-$L$45,0),IF($N30<$A$45,0,IF($N30=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N30-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N30>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N30-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N30,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N30,-$L$46,0),IF($N30<$A$46,0,IF($N30=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N30-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N30>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N30-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N30,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N30,-$L$47,0),IF($N30<$A$47,0,IF($N30=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N30-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N30>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N30-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AL$9:AL$58)+AL$8","v":0},2042,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N31,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N31,-$L$8,0),IF($N31<$A$8,0,IF($N31=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N31-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N31>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N31-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N31,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N31,-$L$9,0),IF($N31<$A$9,0,IF($N31=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N31-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N31>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N31-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N31,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N31,-$L$10,0),IF($N31<$A$10,0,IF($N31=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N31-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N31>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N31-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N31,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N31,-$L$11,0),IF($N31<$A$11,0,IF($N31=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N31-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N31>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N31-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N31,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N31,-$L$12,0),IF($N31<$A$12,0,IF($N31=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N31-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N31>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N31-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N31,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N31,-$L$13,0),IF($N31<$A$13,0,IF($N31=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N31-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N31>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N31-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N31,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N31,-$L$14,0),IF($N31<$A$14,0,IF($N31=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N31-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N31>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N31-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N31,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N31,-$L$15,0),IF($N31<$A$15,0,IF($N31=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N31-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N31>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N31-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N31,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N31,-$L$16,0),IF($N31<$A$16,0,IF($N31=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N31-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N31>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N31-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N31,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N31,-$L$17,0),IF($N31<$A$17,0,IF($N31=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N31-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N31>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N31-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N31,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N31,-$L$18,0),IF($N31<$A$18,0,IF($N31=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N31-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N31>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N31-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N31,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N31,-$L$19,0),IF($N31<$A$19,0,IF($N31=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N31-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N31>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N31-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N31,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N31,-$L$20,0),IF($N31<$A$20,0,IF($N31=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N31-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N31>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N31-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N31,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N31,-$L$21,0),IF($N31<$A$21,0,IF($N31=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N31-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N31>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N31-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N31,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N31,-$L$22,0),IF($N31<$A$22,0,IF($N31=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N31-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N31>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N31-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N31,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N31,-$L$23,0),IF($N31<$A$23,0,IF($N31=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N31-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N31>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N31-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N31,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N31,-$L$24,0),IF($N31<$A$24,0,IF($N31=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N31-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N31>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N31-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N31,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N31,-$L$25,0),IF($N31<$A$25,0,IF($N31=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N31-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N31>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N31-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N31,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N31,-$L$26,0),IF($N31<$A$26,0,IF($N31=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N31-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N31>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N31-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N31,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N31,-$L$27,0),IF($N31<$A$27,0,IF($N31=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N31-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N31>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N31-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N31,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N31,-$L$28,0),IF($N31<$A$28,0,IF($N31=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N31-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N31>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N31-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N31,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N31,-$L$29,0),IF($N31<$A$29,0,IF($N31=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N31-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N31>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N31-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N31,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N31,-$L$30,0),IF($N31<$A$30,0,IF($N31=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N31-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N31>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N31-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N31,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N31,-$L$31,0),IF($N31<$A$31,0,IF($N31=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N31-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N31>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N31-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N31,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N31,-$L$32,0),IF($N31<$A$32,0,IF($N31=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N31-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N31>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N31-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N31,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N31,-$L$33,0),IF($N31<$A$33,0,IF($N31=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N31-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N31>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N31-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N31,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N31,-$L$34,0),IF($N31<$A$34,0,IF($N31=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N31-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N31>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N31-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N31,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N31,-$L$35,0),IF($N31<$A$35,0,IF($N31=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N31-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N31>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N31-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N31,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N31,-$L$36,0),IF($N31<$A$36,0,IF($N31=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N31-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N31>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N31-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N31,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N31,-$L$37,0),IF($N31<$A$37,0,IF($N31=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N31-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N31>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N31-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N31,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N31,-$L$38,0),IF($N31<$A$38,0,IF($N31=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N31-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N31>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N31-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N31,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N31,-$L$39,0),IF($N31<$A$39,0,IF($N31=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N31-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N31>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N31-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N31,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N31,-$L$40,0),IF($N31<$A$40,0,IF($N31=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N31-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N31>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N31-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N31,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N31,-$L$41,0),IF($N31<$A$41,0,IF($N31=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N31-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N31>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N31-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N31,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N31,-$L$42,0),IF($N31<$A$42,0,IF($N31=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N31-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N31>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N31-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N31,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N31,-$L$43,0),IF($N31<$A$43,0,IF($N31=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N31-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N31>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N31-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N31,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N31,-$L$44,0),IF($N31<$A$44,0,IF($N31=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N31-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N31>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N31-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N31,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N31,-$L$45,0),IF($N31<$A$45,0,IF($N31=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N31-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N31>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N31-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N31,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N31,-$L$46,0),IF($N31<$A$46,0,IF($N31=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N31-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N31>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N31-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N31,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N31,-$L$47,0),IF($N31<$A$47,0,IF($N31=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N31-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N31>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N31-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AM$9:AM$58)+AM$8","v":0},2043,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N32,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N32,-$L$8,0),IF($N32<$A$8,0,IF($N32=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N32-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N32>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N32-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N32,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N32,-$L$9,0),IF($N32<$A$9,0,IF($N32=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N32-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N32>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N32-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N32,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N32,-$L$10,0),IF($N32<$A$10,0,IF($N32=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N32-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N32>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N32-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N32,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N32,-$L$11,0),IF($N32<$A$11,0,IF($N32=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N32-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N32>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N32-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N32,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N32,-$L$12,0),IF($N32<$A$12,0,IF($N32=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N32-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N32>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N32-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N32,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N32,-$L$13,0),IF($N32<$A$13,0,IF($N32=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N32-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N32>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N32-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N32,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N32,-$L$14,0),IF($N32<$A$14,0,IF($N32=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N32-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N32>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N32-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N32,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N32,-$L$15,0),IF($N32<$A$15,0,IF($N32=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N32-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N32>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N32-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N32,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N32,-$L$16,0),IF($N32<$A$16,0,IF($N32=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N32-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N32>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N32-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N32,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N32,-$L$17,0),IF($N32<$A$17,0,IF($N32=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N32-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N32>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N32-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N32,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N32,-$L$18,0),IF($N32<$A$18,0,IF($N32=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N32-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N32>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N32-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N32,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N32,-$L$19,0),IF($N32<$A$19,0,IF($N32=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N32-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N32>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N32-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N32,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N32,-$L$20,0),IF($N32<$A$20,0,IF($N32=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N32-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N32>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N32-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N32,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N32,-$L$21,0),IF($N32<$A$21,0,IF($N32=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N32-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N32>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N32-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N32,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N32,-$L$22,0),IF($N32<$A$22,0,IF($N32=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N32-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N32>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N32-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N32,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N32,-$L$23,0),IF($N32<$A$23,0,IF($N32=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N32-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N32>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N32-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N32,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N32,-$L$24,0),IF($N32<$A$24,0,IF($N32=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N32-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N32>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N32-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N32,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N32,-$L$25,0),IF($N32<$A$25,0,IF($N32=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N32-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N32>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N32-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N32,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N32,-$L$26,0),IF($N32<$A$26,0,IF($N32=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N32-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N32>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N32-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N32,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N32,-$L$27,0),IF($N32<$A$27,0,IF($N32=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N32-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N32>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N32-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N32,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N32,-$L$28,0),IF($N32<$A$28,0,IF($N32=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N32-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N32>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N32-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N32,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N32,-$L$29,0),IF($N32<$A$29,0,IF($N32=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N32-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N32>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N32-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N32,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N32,-$L$30,0),IF($N32<$A$30,0,IF($N32=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N32-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N32>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N32-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N32,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N32,-$L$31,0),IF($N32<$A$31,0,IF($N32=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N32-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N32>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N32-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N32,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N32,-$L$32,0),IF($N32<$A$32,0,IF($N32=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N32-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N32>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N32-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N32,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N32,-$L$33,0),IF($N32<$A$33,0,IF($N32=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N32-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N32>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N32-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N32,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N32,-$L$34,0),IF($N32<$A$34,0,IF($N32=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N32-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N32>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N32-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N32,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N32,-$L$35,0),IF($N32<$A$35,0,IF($N32=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N32-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N32>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N32-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N32,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N32,-$L$36,0),IF($N32<$A$36,0,IF($N32=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N32-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N32>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N32-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N32,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N32,-$L$37,0),IF($N32<$A$37,0,IF($N32=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N32-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N32>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N32-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N32,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N32,-$L$38,0),IF($N32<$A$38,0,IF($N32=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N32-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N32>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N32-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N32,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N32,-$L$39,0),IF($N32<$A$39,0,IF($N32=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N32-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N32>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N32-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N32,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N32,-$L$40,0),IF($N32<$A$40,0,IF($N32=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N32-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N32>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N32-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N32,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N32,-$L$41,0),IF($N32<$A$41,0,IF($N32=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N32-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N32>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N32-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N32,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N32,-$L$42,0),IF($N32<$A$42,0,IF($N32=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N32-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N32>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N32-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N32,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N32,-$L$43,0),IF($N32<$A$43,0,IF($N32=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N32-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N32>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N32-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N32,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N32,-$L$44,0),IF($N32<$A$44,0,IF($N32=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N32-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N32>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N32-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N32,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N32,-$L$45,0),IF($N32<$A$45,0,IF($N32=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N32-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N32>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N32-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N32,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N32,-$L$46,0),IF($N32<$A$46,0,IF($N32=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N32-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N32>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N32-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N32,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N32,-$L$47,0),IF($N32<$A$47,0,IF($N32=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N32-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N32>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N32-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AN$9:AN$58)+AN$8","v":0},2044,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N33,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N33,-$L$8,0),IF($N33<$A$8,0,IF($N33=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N33-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N33>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N33-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N33,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N33,-$L$9,0),IF($N33<$A$9,0,IF($N33=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N33-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N33>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N33-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N33,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N33,-$L$10,0),IF($N33<$A$10,0,IF($N33=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N33-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N33>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N33-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N33,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N33,-$L$11,0),IF($N33<$A$11,0,IF($N33=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N33-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N33>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N33-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N33,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N33,-$L$12,0),IF($N33<$A$12,0,IF($N33=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N33-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N33>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N33-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N33,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N33,-$L$13,0),IF($N33<$A$13,0,IF($N33=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N33-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N33>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N33-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N33,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N33,-$L$14,0),IF($N33<$A$14,0,IF($N33=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N33-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N33>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N33-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N33,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N33,-$L$15,0),IF($N33<$A$15,0,IF($N33=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N33-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N33>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N33-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N33,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N33,-$L$16,0),IF($N33<$A$16,0,IF($N33=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N33-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N33>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N33-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N33,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N33,-$L$17,0),IF($N33<$A$17,0,IF($N33=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N33-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N33>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N33-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N33,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N33,-$L$18,0),IF($N33<$A$18,0,IF($N33=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N33-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N33>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N33-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N33,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N33,-$L$19,0),IF($N33<$A$19,0,IF($N33=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N33-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N33>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N33-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N33,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N33,-$L$20,0),IF($N33<$A$20,0,IF($N33=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N33-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N33>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N33-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N33,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N33,-$L$21,0),IF($N33<$A$21,0,IF($N33=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N33-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N33>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N33-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N33,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N33,-$L$22,0),IF($N33<$A$22,0,IF($N33=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N33-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N33>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N33-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N33,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N33,-$L$23,0),IF($N33<$A$23,0,IF($N33=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N33-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N33>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N33-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N33,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N33,-$L$24,0),IF($N33<$A$24,0,IF($N33=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N33-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N33>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N33-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N33,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N33,-$L$25,0),IF($N33<$A$25,0,IF($N33=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N33-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N33>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N33-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N33,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N33,-$L$26,0),IF($N33<$A$26,0,IF($N33=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N33-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N33>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N33-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N33,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N33,-$L$27,0),IF($N33<$A$27,0,IF($N33=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N33-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N33>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N33-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N33,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N33,-$L$28,0),IF($N33<$A$28,0,IF($N33=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N33-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N33>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N33-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N33,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N33,-$L$29,0),IF($N33<$A$29,0,IF($N33=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N33-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N33>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N33-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N33,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N33,-$L$30,0),IF($N33<$A$30,0,IF($N33=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N33-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N33>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N33-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N33,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N33,-$L$31,0),IF($N33<$A$31,0,IF($N33=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N33-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N33>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N33-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N33,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N33,-$L$32,0),IF($N33<$A$32,0,IF($N33=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N33-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N33>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N33-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N33,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N33,-$L$33,0),IF($N33<$A$33,0,IF($N33=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N33-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N33>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N33-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N33,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N33,-$L$34,0),IF($N33<$A$34,0,IF($N33=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N33-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N33>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N33-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N33,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N33,-$L$35,0),IF($N33<$A$35,0,IF($N33=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N33-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N33>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N33-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N33,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N33,-$L$36,0),IF($N33<$A$36,0,IF($N33=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N33-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N33>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N33-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N33,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N33,-$L$37,0),IF($N33<$A$37,0,IF($N33=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N33-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N33>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N33-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N33,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N33,-$L$38,0),IF($N33<$A$38,0,IF($N33=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N33-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N33>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N33-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N33,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N33,-$L$39,0),IF($N33<$A$39,0,IF($N33=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N33-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N33>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N33-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N33,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N33,-$L$40,0),IF($N33<$A$40,0,IF($N33=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N33-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N33>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N33-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N33,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N33,-$L$41,0),IF($N33<$A$41,0,IF($N33=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N33-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N33>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N33-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N33,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N33,-$L$42,0),IF($N33<$A$42,0,IF($N33=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N33-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N33>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N33-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N33,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N33,-$L$43,0),IF($N33<$A$43,0,IF($N33=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N33-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N33>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N33-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N33,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N33,-$L$44,0),IF($N33<$A$44,0,IF($N33=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N33-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N33>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N33-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N33,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N33,-$L$45,0),IF($N33<$A$45,0,IF($N33=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N33-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N33>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N33-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N33,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N33,-$L$46,0),IF($N33<$A$46,0,IF($N33=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N33-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N33>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N33-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N33,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N33,-$L$47,0),IF($N33<$A$47,0,IF($N33=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N33-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N33>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N33-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AO$9:AO$58)+AO$8","v":0},2045,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N34,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N34,-$L$8,0),IF($N34<$A$8,0,IF($N34=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N34-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N34>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N34-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N34,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N34,-$L$9,0),IF($N34<$A$9,0,IF($N34=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N34-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N34>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N34-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N34,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N34,-$L$10,0),IF($N34<$A$10,0,IF($N34=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N34-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N34>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N34-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N34,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N34,-$L$11,0),IF($N34<$A$11,0,IF($N34=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N34-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N34>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N34-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N34,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N34,-$L$12,0),IF($N34<$A$12,0,IF($N34=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N34-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N34>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N34-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N34,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N34,-$L$13,0),IF($N34<$A$13,0,IF($N34=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N34-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N34>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N34-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N34,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N34,-$L$14,0),IF($N34<$A$14,0,IF($N34=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N34-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N34>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N34-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N34,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N34,-$L$15,0),IF($N34<$A$15,0,IF($N34=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N34-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N34>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N34-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N34,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N34,-$L$16,0),IF($N34<$A$16,0,IF($N34=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N34-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N34>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N34-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N34,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N34,-$L$17,0),IF($N34<$A$17,0,IF($N34=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N34-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N34>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N34-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N34,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N34,-$L$18,0),IF($N34<$A$18,0,IF($N34=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N34-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N34>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N34-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N34,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N34,-$L$19,0),IF($N34<$A$19,0,IF($N34=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N34-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N34>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N34-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N34,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N34,-$L$20,0),IF($N34<$A$20,0,IF($N34=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N34-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N34>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N34-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N34,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N34,-$L$21,0),IF($N34<$A$21,0,IF($N34=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N34-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N34>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N34-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N34,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N34,-$L$22,0),IF($N34<$A$22,0,IF($N34=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N34-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N34>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N34-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N34,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N34,-$L$23,0),IF($N34<$A$23,0,IF($N34=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N34-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N34>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N34-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N34,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N34,-$L$24,0),IF($N34<$A$24,0,IF($N34=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N34-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N34>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N34-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N34,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N34,-$L$25,0),IF($N34<$A$25,0,IF($N34=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N34-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N34>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N34-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N34,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N34,-$L$26,0),IF($N34<$A$26,0,IF($N34=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N34-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N34>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N34-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N34,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N34,-$L$27,0),IF($N34<$A$27,0,IF($N34=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N34-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N34>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N34-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N34,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N34,-$L$28,0),IF($N34<$A$28,0,IF($N34=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N34-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N34>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N34-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N34,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N34,-$L$29,0),IF($N34<$A$29,0,IF($N34=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N34-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N34>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N34-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N34,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N34,-$L$30,0),IF($N34<$A$30,0,IF($N34=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N34-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N34>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N34-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N34,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N34,-$L$31,0),IF($N34<$A$31,0,IF($N34=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N34-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N34>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N34-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N34,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N34,-$L$32,0),IF($N34<$A$32,0,IF($N34=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N34-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N34>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N34-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N34,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N34,-$L$33,0),IF($N34<$A$33,0,IF($N34=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N34-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N34>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N34-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N34,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N34,-$L$34,0),IF($N34<$A$34,0,IF($N34=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N34-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N34>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N34-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N34,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N34,-$L$35,0),IF($N34<$A$35,0,IF($N34=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N34-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N34>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N34-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N34,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N34,-$L$36,0),IF($N34<$A$36,0,IF($N34=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N34-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N34>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N34-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N34,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N34,-$L$37,0),IF($N34<$A$37,0,IF($N34=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N34-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N34>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N34-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N34,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N34,-$L$38,0),IF($N34<$A$38,0,IF($N34=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N34-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N34>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N34-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N34,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N34,-$L$39,0),IF($N34<$A$39,0,IF($N34=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N34-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N34>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N34-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N34,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N34,-$L$40,0),IF($N34<$A$40,0,IF($N34=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N34-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N34>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N34-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N34,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N34,-$L$41,0),IF($N34<$A$41,0,IF($N34=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N34-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N34>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N34-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N34,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N34,-$L$42,0),IF($N34<$A$42,0,IF($N34=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N34-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N34>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N34-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N34,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N34,-$L$43,0),IF($N34<$A$43,0,IF($N34=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N34-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N34>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N34-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N34,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N34,-$L$44,0),IF($N34<$A$44,0,IF($N34=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N34-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N34>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N34-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N34,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N34,-$L$45,0),IF($N34<$A$45,0,IF($N34=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N34-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N34>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N34-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N34,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N34,-$L$46,0),IF($N34<$A$46,0,IF($N34=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N34-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N34>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N34-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N34,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N34,-$L$47,0),IF($N34<$A$47,0,IF($N34=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N34-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N34>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N34-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AP$9:AP$58)+AP$8","v":0},2046,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N35,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N35,-$L$8,0),IF($N35<$A$8,0,IF($N35=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N35-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N35>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N35-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N35,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N35,-$L$9,0),IF($N35<$A$9,0,IF($N35=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N35-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N35>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N35-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N35,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N35,-$L$10,0),IF($N35<$A$10,0,IF($N35=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N35-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N35>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N35-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N35,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N35,-$L$11,0),IF($N35<$A$11,0,IF($N35=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N35-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N35>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N35-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N35,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N35,-$L$12,0),IF($N35<$A$12,0,IF($N35=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N35-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N35>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N35-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N35,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N35,-$L$13,0),IF($N35<$A$13,0,IF($N35=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N35-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N35>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N35-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N35,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N35,-$L$14,0),IF($N35<$A$14,0,IF($N35=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N35-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N35>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N35-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N35,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N35,-$L$15,0),IF($N35<$A$15,0,IF($N35=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N35-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N35>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N35-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N35,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N35,-$L$16,0),IF($N35<$A$16,0,IF($N35=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N35-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N35>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N35-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N35,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N35,-$L$17,0),IF($N35<$A$17,0,IF($N35=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N35-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N35>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N35-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N35,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N35,-$L$18,0),IF($N35<$A$18,0,IF($N35=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N35-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N35>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N35-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N35,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N35,-$L$19,0),IF($N35<$A$19,0,IF($N35=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N35-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N35>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N35-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N35,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N35,-$L$20,0),IF($N35<$A$20,0,IF($N35=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N35-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N35>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N35-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N35,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N35,-$L$21,0),IF($N35<$A$21,0,IF($N35=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N35-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N35>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N35-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N35,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N35,-$L$22,0),IF($N35<$A$22,0,IF($N35=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N35-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N35>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N35-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N35,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N35,-$L$23,0),IF($N35<$A$23,0,IF($N35=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N35-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N35>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N35-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N35,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N35,-$L$24,0),IF($N35<$A$24,0,IF($N35=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N35-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N35>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N35-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N35,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N35,-$L$25,0),IF($N35<$A$25,0,IF($N35=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N35-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N35>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N35-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N35,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N35,-$L$26,0),IF($N35<$A$26,0,IF($N35=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N35-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N35>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N35-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N35,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N35,-$L$27,0),IF($N35<$A$27,0,IF($N35=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N35-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N35>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N35-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N35,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N35,-$L$28,0),IF($N35<$A$28,0,IF($N35=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N35-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N35>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N35-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N35,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N35,-$L$29,0),IF($N35<$A$29,0,IF($N35=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N35-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N35>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N35-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N35,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N35,-$L$30,0),IF($N35<$A$30,0,IF($N35=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N35-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N35>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N35-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N35,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N35,-$L$31,0),IF($N35<$A$31,0,IF($N35=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N35-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N35>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N35-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N35,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N35,-$L$32,0),IF($N35<$A$32,0,IF($N35=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N35-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N35>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N35-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N35,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N35,-$L$33,0),IF($N35<$A$33,0,IF($N35=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N35-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N35>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N35-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N35,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N35,-$L$34,0),IF($N35<$A$34,0,IF($N35=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N35-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N35>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N35-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N35,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N35,-$L$35,0),IF($N35<$A$35,0,IF($N35=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N35-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N35>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N35-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N35,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N35,-$L$36,0),IF($N35<$A$36,0,IF($N35=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N35-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N35>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N35-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N35,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N35,-$L$37,0),IF($N35<$A$37,0,IF($N35=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N35-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N35>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N35-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N35,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N35,-$L$38,0),IF($N35<$A$38,0,IF($N35=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N35-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N35>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N35-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N35,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N35,-$L$39,0),IF($N35<$A$39,0,IF($N35=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N35-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N35>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N35-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N35,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N35,-$L$40,0),IF($N35<$A$40,0,IF($N35=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N35-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N35>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N35-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N35,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N35,-$L$41,0),IF($N35<$A$41,0,IF($N35=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N35-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N35>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N35-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N35,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N35,-$L$42,0),IF($N35<$A$42,0,IF($N35=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N35-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N35>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N35-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N35,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N35,-$L$43,0),IF($N35<$A$43,0,IF($N35=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N35-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N35>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N35-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N35,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N35,-$L$44,0),IF($N35<$A$44,0,IF($N35=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N35-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N35>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N35-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N35,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N35,-$L$45,0),IF($N35<$A$45,0,IF($N35=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N35-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N35>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N35-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N35,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N35,-$L$46,0),IF($N35<$A$46,0,IF($N35=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N35-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N35>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N35-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N35,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N35,-$L$47,0),IF($N35<$A$47,0,IF($N35=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N35-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N35>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N35-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AQ$9:AQ$58)+AQ$8","v":0},2047,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N36,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N36,-$L$8,0),IF($N36<$A$8,0,IF($N36=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N36-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N36>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N36-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N36,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N36,-$L$9,0),IF($N36<$A$9,0,IF($N36=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N36-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N36>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N36-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N36,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N36,-$L$10,0),IF($N36<$A$10,0,IF($N36=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N36-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N36>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N36-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N36,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N36,-$L$11,0),IF($N36<$A$11,0,IF($N36=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N36-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N36>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N36-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N36,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N36,-$L$12,0),IF($N36<$A$12,0,IF($N36=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N36-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N36>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N36-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N36,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N36,-$L$13,0),IF($N36<$A$13,0,IF($N36=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N36-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N36>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N36-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N36,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N36,-$L$14,0),IF($N36<$A$14,0,IF($N36=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N36-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N36>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N36-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N36,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N36,-$L$15,0),IF($N36<$A$15,0,IF($N36=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N36-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N36>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N36-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N36,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N36,-$L$16,0),IF($N36<$A$16,0,IF($N36=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N36-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N36>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N36-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N36,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N36,-$L$17,0),IF($N36<$A$17,0,IF($N36=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N36-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N36>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N36-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N36,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N36,-$L$18,0),IF($N36<$A$18,0,IF($N36=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N36-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N36>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N36-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N36,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N36,-$L$19,0),IF($N36<$A$19,0,IF($N36=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N36-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N36>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N36-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N36,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N36,-$L$20,0),IF($N36<$A$20,0,IF($N36=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N36-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N36>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N36-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N36,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N36,-$L$21,0),IF($N36<$A$21,0,IF($N36=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N36-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N36>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N36-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N36,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N36,-$L$22,0),IF($N36<$A$22,0,IF($N36=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N36-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N36>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N36-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N36,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N36,-$L$23,0),IF($N36<$A$23,0,IF($N36=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N36-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N36>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N36-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N36,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N36,-$L$24,0),IF($N36<$A$24,0,IF($N36=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N36-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N36>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N36-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N36,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N36,-$L$25,0),IF($N36<$A$25,0,IF($N36=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N36-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N36>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N36-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N36,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N36,-$L$26,0),IF($N36<$A$26,0,IF($N36=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N36-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N36>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N36-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N36,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N36,-$L$27,0),IF($N36<$A$27,0,IF($N36=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N36-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N36>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N36-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N36,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N36,-$L$28,0),IF($N36<$A$28,0,IF($N36=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N36-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N36>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N36-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N36,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N36,-$L$29,0),IF($N36<$A$29,0,IF($N36=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N36-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N36>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N36-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N36,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N36,-$L$30,0),IF($N36<$A$30,0,IF($N36=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N36-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N36>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N36-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N36,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N36,-$L$31,0),IF($N36<$A$31,0,IF($N36=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N36-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N36>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N36-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N36,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N36,-$L$32,0),IF($N36<$A$32,0,IF($N36=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N36-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N36>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N36-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N36,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N36,-$L$33,0),IF($N36<$A$33,0,IF($N36=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N36-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N36>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N36-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N36,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N36,-$L$34,0),IF($N36<$A$34,0,IF($N36=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N36-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N36>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N36-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N36,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N36,-$L$35,0),IF($N36<$A$35,0,IF($N36=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N36-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N36>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N36-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N36,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N36,-$L$36,0),IF($N36<$A$36,0,IF($N36=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N36-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N36>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N36-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N36,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N36,-$L$37,0),IF($N36<$A$37,0,IF($N36=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N36-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N36>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N36-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N36,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N36,-$L$38,0),IF($N36<$A$38,0,IF($N36=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N36-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N36>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N36-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N36,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N36,-$L$39,0),IF($N36<$A$39,0,IF($N36=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N36-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N36>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N36-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N36,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N36,-$L$40,0),IF($N36<$A$40,0,IF($N36=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N36-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N36>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N36-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N36,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N36,-$L$41,0),IF($N36<$A$41,0,IF($N36=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N36-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N36>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N36-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N36,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N36,-$L$42,0),IF($N36<$A$42,0,IF($N36=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N36-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N36>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N36-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N36,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N36,-$L$43,0),IF($N36<$A$43,0,IF($N36=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N36-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N36>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N36-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N36,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N36,-$L$44,0),IF($N36<$A$44,0,IF($N36=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N36-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N36>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N36-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N36,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N36,-$L$45,0),IF($N36<$A$45,0,IF($N36=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N36-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N36>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N36-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N36,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N36,-$L$46,0),IF($N36<$A$46,0,IF($N36=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N36-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N36>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N36-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N36,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N36,-$L$47,0),IF($N36<$A$47,0,IF($N36=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N36-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N36>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N36-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AR$9:AR$58)+AR$8","v":0},2048,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N37,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N37,-$L$8,0),IF($N37<$A$8,0,IF($N37=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N37-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N37>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N37-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N37,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N37,-$L$9,0),IF($N37<$A$9,0,IF($N37=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N37-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N37>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N37-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N37,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N37,-$L$10,0),IF($N37<$A$10,0,IF($N37=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N37-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N37>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N37-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N37,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N37,-$L$11,0),IF($N37<$A$11,0,IF($N37=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N37-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N37>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N37-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N37,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N37,-$L$12,0),IF($N37<$A$12,0,IF($N37=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N37-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N37>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N37-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N37,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N37,-$L$13,0),IF($N37<$A$13,0,IF($N37=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N37-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N37>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N37-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N37,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N37,-$L$14,0),IF($N37<$A$14,0,IF($N37=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N37-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N37>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N37-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N37,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N37,-$L$15,0),IF($N37<$A$15,0,IF($N37=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N37-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N37>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N37-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N37,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N37,-$L$16,0),IF($N37<$A$16,0,IF($N37=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N37-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N37>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N37-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N37,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N37,-$L$17,0),IF($N37<$A$17,0,IF($N37=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N37-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N37>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N37-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N37,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N37,-$L$18,0),IF($N37<$A$18,0,IF($N37=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N37-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N37>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N37-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N37,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N37,-$L$19,0),IF($N37<$A$19,0,IF($N37=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N37-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N37>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N37-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N37,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N37,-$L$20,0),IF($N37<$A$20,0,IF($N37=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N37-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N37>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N37-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N37,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N37,-$L$21,0),IF($N37<$A$21,0,IF($N37=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N37-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N37>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N37-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N37,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N37,-$L$22,0),IF($N37<$A$22,0,IF($N37=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N37-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N37>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N37-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N37,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N37,-$L$23,0),IF($N37<$A$23,0,IF($N37=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N37-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N37>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N37-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N37,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N37,-$L$24,0),IF($N37<$A$24,0,IF($N37=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N37-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N37>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N37-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N37,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N37,-$L$25,0),IF($N37<$A$25,0,IF($N37=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N37-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N37>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N37-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N37,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N37,-$L$26,0),IF($N37<$A$26,0,IF($N37=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N37-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N37>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N37-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N37,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N37,-$L$27,0),IF($N37<$A$27,0,IF($N37=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N37-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N37>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N37-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N37,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N37,-$L$28,0),IF($N37<$A$28,0,IF($N37=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N37-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N37>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N37-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N37,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N37,-$L$29,0),IF($N37<$A$29,0,IF($N37=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N37-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N37>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N37-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N37,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N37,-$L$30,0),IF($N37<$A$30,0,IF($N37=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N37-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N37>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N37-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N37,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N37,-$L$31,0),IF($N37<$A$31,0,IF($N37=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N37-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N37>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N37-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N37,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N37,-$L$32,0),IF($N37<$A$32,0,IF($N37=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N37-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N37>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N37-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N37,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N37,-$L$33,0),IF($N37<$A$33,0,IF($N37=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N37-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N37>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N37-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N37,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N37,-$L$34,0),IF($N37<$A$34,0,IF($N37=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N37-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N37>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N37-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N37,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N37,-$L$35,0),IF($N37<$A$35,0,IF($N37=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N37-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N37>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N37-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N37,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N37,-$L$36,0),IF($N37<$A$36,0,IF($N37=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N37-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N37>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N37-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N37,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N37,-$L$37,0),IF($N37<$A$37,0,IF($N37=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N37-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N37>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N37-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N37,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N37,-$L$38,0),IF($N37<$A$38,0,IF($N37=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N37-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N37>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N37-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N37,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N37,-$L$39,0),IF($N37<$A$39,0,IF($N37=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N37-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N37>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N37-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N37,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N37,-$L$40,0),IF($N37<$A$40,0,IF($N37=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N37-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N37>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N37-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N37,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N37,-$L$41,0),IF($N37<$A$41,0,IF($N37=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N37-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N37>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N37-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N37,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N37,-$L$42,0),IF($N37<$A$42,0,IF($N37=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N37-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N37>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N37-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N37,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N37,-$L$43,0),IF($N37<$A$43,0,IF($N37=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N37-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N37>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N37-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N37,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N37,-$L$44,0),IF($N37<$A$44,0,IF($N37=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N37-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N37>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N37-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N37,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N37,-$L$45,0),IF($N37<$A$45,0,IF($N37=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N37-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N37>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N37-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N37,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N37,-$L$46,0),IF($N37<$A$46,0,IF($N37=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N37-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N37>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N37-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N37,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N37,-$L$47,0),IF($N37<$A$47,0,IF($N37=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N37-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N37>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N37-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AS$9:AS$58)+AS$8","v":0},2049,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N38,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N38,-$L$8,0),IF($N38<$A$8,0,IF($N38=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N38-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N38>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N38-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N38,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N38,-$L$9,0),IF($N38<$A$9,0,IF($N38=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N38-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N38>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N38-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N38,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N38,-$L$10,0),IF($N38<$A$10,0,IF($N38=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N38-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N38>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N38-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N38,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N38,-$L$11,0),IF($N38<$A$11,0,IF($N38=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N38-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N38>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N38-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N38,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N38,-$L$12,0),IF($N38<$A$12,0,IF($N38=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N38-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N38>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N38-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N38,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N38,-$L$13,0),IF($N38<$A$13,0,IF($N38=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N38-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N38>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N38-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N38,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N38,-$L$14,0),IF($N38<$A$14,0,IF($N38=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N38-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N38>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N38-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N38,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N38,-$L$15,0),IF($N38<$A$15,0,IF($N38=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N38-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N38>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N38-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N38,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N38,-$L$16,0),IF($N38<$A$16,0,IF($N38=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N38-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N38>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N38-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N38,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N38,-$L$17,0),IF($N38<$A$17,0,IF($N38=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N38-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N38>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N38-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N38,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N38,-$L$18,0),IF($N38<$A$18,0,IF($N38=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N38-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N38>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N38-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N38,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N38,-$L$19,0),IF($N38<$A$19,0,IF($N38=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N38-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N38>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N38-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N38,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N38,-$L$20,0),IF($N38<$A$20,0,IF($N38=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N38-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N38>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N38-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N38,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N38,-$L$21,0),IF($N38<$A$21,0,IF($N38=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N38-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N38>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N38-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N38,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N38,-$L$22,0),IF($N38<$A$22,0,IF($N38=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N38-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N38>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N38-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N38,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N38,-$L$23,0),IF($N38<$A$23,0,IF($N38=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N38-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N38>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N38-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N38,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N38,-$L$24,0),IF($N38<$A$24,0,IF($N38=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N38-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N38>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N38-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N38,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N38,-$L$25,0),IF($N38<$A$25,0,IF($N38=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N38-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N38>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N38-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N38,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N38,-$L$26,0),IF($N38<$A$26,0,IF($N38=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N38-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N38>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N38-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N38,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N38,-$L$27,0),IF($N38<$A$27,0,IF($N38=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N38-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N38>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N38-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N38,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N38,-$L$28,0),IF($N38<$A$28,0,IF($N38=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N38-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N38>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N38-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N38,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N38,-$L$29,0),IF($N38<$A$29,0,IF($N38=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N38-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N38>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N38-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N38,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N38,-$L$30,0),IF($N38<$A$30,0,IF($N38=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N38-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N38>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N38-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N38,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N38,-$L$31,0),IF($N38<$A$31,0,IF($N38=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N38-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N38>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N38-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N38,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N38,-$L$32,0),IF($N38<$A$32,0,IF($N38=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N38-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N38>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N38-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N38,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N38,-$L$33,0),IF($N38<$A$33,0,IF($N38=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N38-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N38>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N38-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N38,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N38,-$L$34,0),IF($N38<$A$34,0,IF($N38=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N38-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N38>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N38-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N38,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N38,-$L$35,0),IF($N38<$A$35,0,IF($N38=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N38-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N38>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N38-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N38,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N38,-$L$36,0),IF($N38<$A$36,0,IF($N38=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N38-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N38>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N38-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N38,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N38,-$L$37,0),IF($N38<$A$37,0,IF($N38=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N38-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N38>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N38-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N38,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N38,-$L$38,0),IF($N38<$A$38,0,IF($N38=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N38-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N38>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N38-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N38,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N38,-$L$39,0),IF($N38<$A$39,0,IF($N38=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N38-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N38>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N38-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N38,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N38,-$L$40,0),IF($N38<$A$40,0,IF($N38=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N38-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N38>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N38-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N38,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N38,-$L$41,0),IF($N38<$A$41,0,IF($N38=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N38-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N38>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N38-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N38,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N38,-$L$42,0),IF($N38<$A$42,0,IF($N38=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N38-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N38>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N38-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N38,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N38,-$L$43,0),IF($N38<$A$43,0,IF($N38=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N38-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N38>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N38-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N38,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N38,-$L$44,0),IF($N38<$A$44,0,IF($N38=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N38-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N38>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N38-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N38,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N38,-$L$45,0),IF($N38<$A$45,0,IF($N38=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N38-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N38>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N38-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N38,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N38,-$L$46,0),IF($N38<$A$46,0,IF($N38=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N38-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N38>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N38-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N38,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N38,-$L$47,0),IF($N38<$A$47,0,IF($N38=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N38-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N38>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N38-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,{"$f":"SUM(O38:BF38)","v":0},0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AT$9:AT$58)+AT$8","v":0},2050,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N39,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N39,-$L$8,0),IF($N39<$A$8,0,IF($N39=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N39-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N39>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N39-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N39,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N39,-$L$9,0),IF($N39<$A$9,0,IF($N39=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N39-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N39>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N39-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N39,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N39,-$L$10,0),IF($N39<$A$10,0,IF($N39=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N39-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N39>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N39-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N39,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N39,-$L$11,0),IF($N39<$A$11,0,IF($N39=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N39-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N39>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N39-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N39,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N39,-$L$12,0),IF($N39<$A$12,0,IF($N39=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N39-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N39>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N39-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N39,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N39,-$L$13,0),IF($N39<$A$13,0,IF($N39=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N39-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N39>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N39-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N39,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N39,-$L$14,0),IF($N39<$A$14,0,IF($N39=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N39-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N39>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N39-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N39,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N39,-$L$15,0),IF($N39<$A$15,0,IF($N39=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N39-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N39>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N39-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N39,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N39,-$L$16,0),IF($N39<$A$16,0,IF($N39=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N39-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N39>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N39-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N39,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N39,-$L$17,0),IF($N39<$A$17,0,IF($N39=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N39-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N39>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N39-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N39,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N39,-$L$18,0),IF($N39<$A$18,0,IF($N39=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N39-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N39>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N39-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N39,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N39,-$L$19,0),IF($N39<$A$19,0,IF($N39=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N39-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N39>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N39-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N39,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N39,-$L$20,0),IF($N39<$A$20,0,IF($N39=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N39-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N39>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N39-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N39,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N39,-$L$21,0),IF($N39<$A$21,0,IF($N39=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N39-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N39>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N39-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N39,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N39,-$L$22,0),IF($N39<$A$22,0,IF($N39=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N39-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N39>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N39-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N39,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N39,-$L$23,0),IF($N39<$A$23,0,IF($N39=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N39-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N39>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N39-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N39,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N39,-$L$24,0),IF($N39<$A$24,0,IF($N39=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N39-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N39>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N39-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N39,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N39,-$L$25,0),IF($N39<$A$25,0,IF($N39=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N39-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N39>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N39-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N39,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N39,-$L$26,0),IF($N39<$A$26,0,IF($N39=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N39-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N39>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N39-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N39,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N39,-$L$27,0),IF($N39<$A$27,0,IF($N39=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N39-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N39>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N39-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N39,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N39,-$L$28,0),IF($N39<$A$28,0,IF($N39=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N39-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N39>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N39-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N39,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N39,-$L$29,0),IF($N39<$A$29,0,IF($N39=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N39-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N39>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N39-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N39,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N39,-$L$30,0),IF($N39<$A$30,0,IF($N39=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N39-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N39>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N39-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N39,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N39,-$L$31,0),IF($N39<$A$31,0,IF($N39=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N39-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N39>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N39-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N39,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N39,-$L$32,0),IF($N39<$A$32,0,IF($N39=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N39-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N39>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N39-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N39,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N39,-$L$33,0),IF($N39<$A$33,0,IF($N39=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N39-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N39>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N39-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N39,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N39,-$L$34,0),IF($N39<$A$34,0,IF($N39=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N39-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N39>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N39-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N39,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N39,-$L$35,0),IF($N39<$A$35,0,IF($N39=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N39-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N39>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N39-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N39,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N39,-$L$36,0),IF($N39<$A$36,0,IF($N39=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N39-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N39>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N39-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N39,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N39,-$L$37,0),IF($N39<$A$37,0,IF($N39=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N39-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N39>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N39-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N39,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N39,-$L$38,0),IF($N39<$A$38,0,IF($N39=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N39-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N39>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N39-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N39,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N39,-$L$39,0),IF($N39<$A$39,0,IF($N39=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N39-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N39>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N39-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N39,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N39,-$L$40,0),IF($N39<$A$40,0,IF($N39=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N39-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N39>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N39-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N39,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N39,-$L$41,0),IF($N39<$A$41,0,IF($N39=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N39-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N39>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N39-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N39,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N39,-$L$42,0),IF($N39<$A$42,0,IF($N39=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N39-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N39>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N39-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N39,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N39,-$L$43,0),IF($N39<$A$43,0,IF($N39=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N39-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N39>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N39-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N39,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N39,-$L$44,0),IF($N39<$A$44,0,IF($N39=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N39-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N39>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N39-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N39,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N39,-$L$45,0),IF($N39<$A$45,0,IF($N39=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N39-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N39>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N39-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N39,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N39,-$L$46,0),IF($N39<$A$46,0,IF($N39=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N39-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N39>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N39-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N39,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N39,-$L$47,0),IF($N39<$A$47,0,IF($N39=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N39-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N39>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N39-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AU$9:AU$58)+AU$8","v":0},2051,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N40,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N40,-$L$8,0),IF($N40<$A$8,0,IF($N40=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N40-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N40>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N40-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N40,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N40,-$L$9,0),IF($N40<$A$9,0,IF($N40=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N40-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N40>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N40-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N40,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N40,-$L$10,0),IF($N40<$A$10,0,IF($N40=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N40-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N40>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N40-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N40,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N40,-$L$11,0),IF($N40<$A$11,0,IF($N40=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N40-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N40>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N40-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N40,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N40,-$L$12,0),IF($N40<$A$12,0,IF($N40=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N40-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N40>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N40-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N40,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N40,-$L$13,0),IF($N40<$A$13,0,IF($N40=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N40-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N40>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N40-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N40,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N40,-$L$14,0),IF($N40<$A$14,0,IF($N40=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N40-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N40>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N40-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N40,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N40,-$L$15,0),IF($N40<$A$15,0,IF($N40=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N40-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N40>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N40-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N40,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N40,-$L$16,0),IF($N40<$A$16,0,IF($N40=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N40-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N40>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N40-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N40,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N40,-$L$17,0),IF($N40<$A$17,0,IF($N40=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N40-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N40>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N40-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N40,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N40,-$L$18,0),IF($N40<$A$18,0,IF($N40=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N40-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N40>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N40-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N40,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N40,-$L$19,0),IF($N40<$A$19,0,IF($N40=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N40-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N40>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N40-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N40,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N40,-$L$20,0),IF($N40<$A$20,0,IF($N40=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N40-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N40>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N40-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N40,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N40,-$L$21,0),IF($N40<$A$21,0,IF($N40=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N40-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N40>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N40-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N40,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N40,-$L$22,0),IF($N40<$A$22,0,IF($N40=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N40-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N40>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N40-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N40,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N40,-$L$23,0),IF($N40<$A$23,0,IF($N40=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N40-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N40>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N40-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N40,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N40,-$L$24,0),IF($N40<$A$24,0,IF($N40=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N40-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N40>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N40-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N40,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N40,-$L$25,0),IF($N40<$A$25,0,IF($N40=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N40-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N40>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N40-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N40,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N40,-$L$26,0),IF($N40<$A$26,0,IF($N40=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N40-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N40>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N40-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N40,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N40,-$L$27,0),IF($N40<$A$27,0,IF($N40=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N40-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N40>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N40-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N40,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N40,-$L$28,0),IF($N40<$A$28,0,IF($N40=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N40-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N40>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N40-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N40,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N40,-$L$29,0),IF($N40<$A$29,0,IF($N40=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N40-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N40>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N40-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N40,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N40,-$L$30,0),IF($N40<$A$30,0,IF($N40=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N40-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N40>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N40-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N40,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N40,-$L$31,0),IF($N40<$A$31,0,IF($N40=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N40-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N40>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N40-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N40,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N40,-$L$32,0),IF($N40<$A$32,0,IF($N40=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N40-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N40>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N40-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N40,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N40,-$L$33,0),IF($N40<$A$33,0,IF($N40=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N40-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N40>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N40-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N40,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N40,-$L$34,0),IF($N40<$A$34,0,IF($N40=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N40-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N40>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N40-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N40,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N40,-$L$35,0),IF($N40<$A$35,0,IF($N40=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N40-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N40>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N40-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N40,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N40,-$L$36,0),IF($N40<$A$36,0,IF($N40=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N40-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N40>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N40-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N40,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N40,-$L$37,0),IF($N40<$A$37,0,IF($N40=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N40-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N40>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N40-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N40,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N40,-$L$38,0),IF($N40<$A$38,0,IF($N40=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N40-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N40>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N40-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N40,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N40,-$L$39,0),IF($N40<$A$39,0,IF($N40=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N40-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N40>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N40-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N40,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N40,-$L$40,0),IF($N40<$A$40,0,IF($N40=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N40-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N40>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N40-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N40,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N40,-$L$41,0),IF($N40<$A$41,0,IF($N40=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N40-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N40>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N40-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N40,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N40,-$L$42,0),IF($N40<$A$42,0,IF($N40=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N40-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N40>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N40-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N40,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N40,-$L$43,0),IF($N40<$A$43,0,IF($N40=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N40-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N40>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N40-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N40,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N40,-$L$44,0),IF($N40<$A$44,0,IF($N40=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N40-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N40>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N40-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N40,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N40,-$L$45,0),IF($N40<$A$45,0,IF($N40=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N40-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N40>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N40-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N40,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N40,-$L$46,0),IF($N40<$A$46,0,IF($N40=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N40-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N40>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N40-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N40,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N40,-$L$47,0),IF($N40<$A$47,0,IF($N40=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N40-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N40>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N40-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AV$9:AV$58)+AV$8","v":0},2052,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N41,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N41,-$L$8,0),IF($N41<$A$8,0,IF($N41=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N41-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N41>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N41-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N41,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N41,-$L$9,0),IF($N41<$A$9,0,IF($N41=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N41-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N41>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N41-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N41,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N41,-$L$10,0),IF($N41<$A$10,0,IF($N41=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N41-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N41>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N41-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N41,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N41,-$L$11,0),IF($N41<$A$11,0,IF($N41=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N41-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N41>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N41-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N41,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N41,-$L$12,0),IF($N41<$A$12,0,IF($N41=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N41-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N41>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N41-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N41,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N41,-$L$13,0),IF($N41<$A$13,0,IF($N41=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N41-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N41>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N41-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N41,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N41,-$L$14,0),IF($N41<$A$14,0,IF($N41=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N41-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N41>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N41-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N41,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N41,-$L$15,0),IF($N41<$A$15,0,IF($N41=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N41-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N41>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N41-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N41,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N41,-$L$16,0),IF($N41<$A$16,0,IF($N41=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N41-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N41>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N41-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N41,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N41,-$L$17,0),IF($N41<$A$17,0,IF($N41=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N41-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N41>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N41-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N41,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N41,-$L$18,0),IF($N41<$A$18,0,IF($N41=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N41-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N41>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N41-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N41,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N41,-$L$19,0),IF($N41<$A$19,0,IF($N41=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N41-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N41>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N41-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N41,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N41,-$L$20,0),IF($N41<$A$20,0,IF($N41=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N41-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N41>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N41-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N41,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N41,-$L$21,0),IF($N41<$A$21,0,IF($N41=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N41-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N41>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N41-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N41,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N41,-$L$22,0),IF($N41<$A$22,0,IF($N41=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N41-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N41>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N41-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N41,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N41,-$L$23,0),IF($N41<$A$23,0,IF($N41=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N41-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N41>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N41-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N41,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N41,-$L$24,0),IF($N41<$A$24,0,IF($N41=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N41-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N41>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N41-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N41,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N41,-$L$25,0),IF($N41<$A$25,0,IF($N41=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N41-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N41>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N41-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N41,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N41,-$L$26,0),IF($N41<$A$26,0,IF($N41=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N41-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N41>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N41-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N41,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N41,-$L$27,0),IF($N41<$A$27,0,IF($N41=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N41-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N41>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N41-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N41,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N41,-$L$28,0),IF($N41<$A$28,0,IF($N41=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N41-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N41>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N41-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N41,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N41,-$L$29,0),IF($N41<$A$29,0,IF($N41=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N41-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N41>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N41-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N41,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N41,-$L$30,0),IF($N41<$A$30,0,IF($N41=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N41-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N41>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N41-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N41,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N41,-$L$31,0),IF($N41<$A$31,0,IF($N41=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N41-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N41>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N41-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N41,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N41,-$L$32,0),IF($N41<$A$32,0,IF($N41=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N41-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N41>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N41-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N41,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N41,-$L$33,0),IF($N41<$A$33,0,IF($N41=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N41-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N41>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N41-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N41,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N41,-$L$34,0),IF($N41<$A$34,0,IF($N41=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N41-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N41>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N41-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N41,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N41,-$L$35,0),IF($N41<$A$35,0,IF($N41=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N41-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N41>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N41-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N41,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N41,-$L$36,0),IF($N41<$A$36,0,IF($N41=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N41-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N41>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N41-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N41,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N41,-$L$37,0),IF($N41<$A$37,0,IF($N41=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N41-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N41>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N41-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N41,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N41,-$L$38,0),IF($N41<$A$38,0,IF($N41=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N41-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N41>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N41-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N41,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N41,-$L$39,0),IF($N41<$A$39,0,IF($N41=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N41-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N41>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N41-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N41,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N41,-$L$40,0),IF($N41<$A$40,0,IF($N41=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N41-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N41>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N41-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N41,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N41,-$L$41,0),IF($N41<$A$41,0,IF($N41=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N41-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N41>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N41-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N41,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N41,-$L$42,0),IF($N41<$A$42,0,IF($N41=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N41-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N41>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N41-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N41,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N41,-$L$43,0),IF($N41<$A$43,0,IF($N41=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N41-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N41>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N41-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N41,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N41,-$L$44,0),IF($N41<$A$44,0,IF($N41=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N41-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N41>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N41-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N41,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N41,-$L$45,0),IF($N41<$A$45,0,IF($N41=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N41-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N41>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N41-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N41,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N41,-$L$46,0),IF($N41<$A$46,0,IF($N41=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N41-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N41>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N41-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N41,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N41,-$L$47,0),IF($N41<$A$47,0,IF($N41=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N41-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N41>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N41-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(B84),0,B84)*(tr-1)*(1+$L$52%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(C84),0,C84)*(tr-1)*(1+$L$53%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(D84),0,D84)*(tr-1)*(1+$L$54%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(E84),0,E84)*(tr-1)*(1+$L$55%)^($N41-date),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AW$9:AW$58)+AW$8","v":0},2053,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N42,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N42,-$L$8,0),IF($N42<$A$8,0,IF($N42=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N42-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N42>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N42-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N42,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N42,-$L$9,0),IF($N42<$A$9,0,IF($N42=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N42-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N42>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N42-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N42,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N42,-$L$10,0),IF($N42<$A$10,0,IF($N42=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N42-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N42>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N42-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N42,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N42,-$L$11,0),IF($N42<$A$11,0,IF($N42=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N42-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N42>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N42-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N42,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N42,-$L$12,0),IF($N42<$A$12,0,IF($N42=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N42-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N42>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N42-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N42,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N42,-$L$13,0),IF($N42<$A$13,0,IF($N42=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N42-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N42>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N42-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N42,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N42,-$L$14,0),IF($N42<$A$14,0,IF($N42=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N42-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N42>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N42-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N42,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N42,-$L$15,0),IF($N42<$A$15,0,IF($N42=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N42-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N42>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N42-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N42,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N42,-$L$16,0),IF($N42<$A$16,0,IF($N42=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N42-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N42>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N42-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N42,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N42,-$L$17,0),IF($N42<$A$17,0,IF($N42=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N42-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N42>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N42-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N42,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N42,-$L$18,0),IF($N42<$A$18,0,IF($N42=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N42-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N42>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N42-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N42,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N42,-$L$19,0),IF($N42<$A$19,0,IF($N42=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N42-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N42>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N42-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N42,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N42,-$L$20,0),IF($N42<$A$20,0,IF($N42=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N42-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N42>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N42-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N42,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N42,-$L$21,0),IF($N42<$A$21,0,IF($N42=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N42-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N42>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N42-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N42,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N42,-$L$22,0),IF($N42<$A$22,0,IF($N42=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N42-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N42>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N42-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N42,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N42,-$L$23,0),IF($N42<$A$23,0,IF($N42=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N42-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N42>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N42-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N42,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N42,-$L$24,0),IF($N42<$A$24,0,IF($N42=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N42-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N42>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N42-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N42,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N42,-$L$25,0),IF($N42<$A$25,0,IF($N42=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N42-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N42>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N42-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N42,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N42,-$L$26,0),IF($N42<$A$26,0,IF($N42=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N42-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N42>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N42-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N42,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N42,-$L$27,0),IF($N42<$A$27,0,IF($N42=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N42-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N42>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N42-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N42,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N42,-$L$28,0),IF($N42<$A$28,0,IF($N42=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N42-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N42>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N42-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N42,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N42,-$L$29,0),IF($N42<$A$29,0,IF($N42=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N42-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N42>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N42-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N42,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N42,-$L$30,0),IF($N42<$A$30,0,IF($N42=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N42-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N42>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N42-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N42,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N42,-$L$31,0),IF($N42<$A$31,0,IF($N42=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N42-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N42>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N42-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N42,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N42,-$L$32,0),IF($N42<$A$32,0,IF($N42=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N42-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N42>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N42-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N42,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N42,-$L$33,0),IF($N42<$A$33,0,IF($N42=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N42-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N42>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N42-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N42,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N42,-$L$34,0),IF($N42<$A$34,0,IF($N42=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N42-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N42>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N42-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N42,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N42,-$L$35,0),IF($N42<$A$35,0,IF($N42=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N42-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N42>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N42-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N42,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N42,-$L$36,0),IF($N42<$A$36,0,IF($N42=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N42-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N42>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N42-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N42,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N42,-$L$37,0),IF($N42<$A$37,0,IF($N42=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N42-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N42>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N42-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N42,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N42,-$L$38,0),IF($N42<$A$38,0,IF($N42=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N42-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N42>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N42-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N42,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N42,-$L$39,0),IF($N42<$A$39,0,IF($N42=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N42-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N42>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N42-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N42,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N42,-$L$40,0),IF($N42<$A$40,0,IF($N42=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N42-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N42>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N42-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N42,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N42,-$L$41,0),IF($N42<$A$41,0,IF($N42=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N42-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N42>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N42-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N42,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N42,-$L$42,0),IF($N42<$A$42,0,IF($N42=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N42-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N42>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N42-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N42,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N42,-$L$43,0),IF($N42<$A$43,0,IF($N42=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N42-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N42>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N42-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N42,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N42,-$L$44,0),IF($N42<$A$44,0,IF($N42=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N42-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N42>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N42-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N42,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N42,-$L$45,0),IF($N42<$A$45,0,IF($N42=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N42-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N42>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N42-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N42,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N42,-$L$46,0),IF($N42<$A$46,0,IF($N42=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N42-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N42>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N42-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N42,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N42,-$L$47,0),IF($N42<$A$47,0,IF($N42=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N42-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N42>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N42-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AX$9:AX$58)+AX$8","v":0},2054,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N43,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N43,-$L$8,0),IF($N43<$A$8,0,IF($N43=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N43-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N43>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N43-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N43,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N43,-$L$9,0),IF($N43<$A$9,0,IF($N43=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N43-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N43>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N43-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N43,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N43,-$L$10,0),IF($N43<$A$10,0,IF($N43=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N43-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N43>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N43-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N43,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N43,-$L$11,0),IF($N43<$A$11,0,IF($N43=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N43-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N43>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N43-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N43,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N43,-$L$12,0),IF($N43<$A$12,0,IF($N43=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N43-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N43>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N43-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N43,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N43,-$L$13,0),IF($N43<$A$13,0,IF($N43=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N43-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N43>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N43-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N43,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N43,-$L$14,0),IF($N43<$A$14,0,IF($N43=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N43-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N43>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N43-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N43,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N43,-$L$15,0),IF($N43<$A$15,0,IF($N43=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N43-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N43>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N43-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N43,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N43,-$L$16,0),IF($N43<$A$16,0,IF($N43=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N43-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N43>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N43-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N43,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N43,-$L$17,0),IF($N43<$A$17,0,IF($N43=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N43-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N43>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N43-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N43,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N43,-$L$18,0),IF($N43<$A$18,0,IF($N43=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N43-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N43>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N43-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N43,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N43,-$L$19,0),IF($N43<$A$19,0,IF($N43=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N43-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N43>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N43-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N43,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N43,-$L$20,0),IF($N43<$A$20,0,IF($N43=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N43-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N43>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N43-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N43,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N43,-$L$21,0),IF($N43<$A$21,0,IF($N43=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N43-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N43>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N43-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N43,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N43,-$L$22,0),IF($N43<$A$22,0,IF($N43=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N43-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N43>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N43-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N43,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N43,-$L$23,0),IF($N43<$A$23,0,IF($N43=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N43-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N43>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N43-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N43,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N43,-$L$24,0),IF($N43<$A$24,0,IF($N43=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N43-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N43>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N43-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N43,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N43,-$L$25,0),IF($N43<$A$25,0,IF($N43=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N43-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N43>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N43-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N43,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N43,-$L$26,0),IF($N43<$A$26,0,IF($N43=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N43-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N43>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N43-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N43,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N43,-$L$27,0),IF($N43<$A$27,0,IF($N43=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N43-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N43>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N43-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N43,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N43,-$L$28,0),IF($N43<$A$28,0,IF($N43=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N43-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N43>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N43-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N43,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N43,-$L$29,0),IF($N43<$A$29,0,IF($N43=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N43-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N43>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N43-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N43,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N43,-$L$30,0),IF($N43<$A$30,0,IF($N43=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N43-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N43>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N43-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N43,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N43,-$L$31,0),IF($N43<$A$31,0,IF($N43=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N43-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N43>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N43-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N43,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N43,-$L$32,0),IF($N43<$A$32,0,IF($N43=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N43-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N43>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N43-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N43,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N43,-$L$33,0),IF($N43<$A$33,0,IF($N43=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N43-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N43>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N43-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N43,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N43,-$L$34,0),IF($N43<$A$34,0,IF($N43=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N43-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N43>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N43-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N43,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N43,-$L$35,0),IF($N43<$A$35,0,IF($N43=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N43-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N43>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N43-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N43,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N43,-$L$36,0),IF($N43<$A$36,0,IF($N43=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N43-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N43>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N43-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N43,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N43,-$L$37,0),IF($N43<$A$37,0,IF($N43=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N43-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N43>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N43-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N43,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N43,-$L$38,0),IF($N43<$A$38,0,IF($N43=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N43-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N43>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N43-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N43,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N43,-$L$39,0),IF($N43<$A$39,0,IF($N43=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N43-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N43>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N43-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N43,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N43,-$L$40,0),IF($N43<$A$40,0,IF($N43=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N43-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N43>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N43-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N43,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N43,-$L$41,0),IF($N43<$A$41,0,IF($N43=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N43-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N43>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N43-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N43,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N43,-$L$42,0),IF($N43<$A$42,0,IF($N43=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N43-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N43>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N43-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N43,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N43,-$L$43,0),IF($N43<$A$43,0,IF($N43=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N43-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N43>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N43-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N43,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N43,-$L$44,0),IF($N43<$A$44,0,IF($N43=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N43-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N43>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N43-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N43,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N43,-$L$45,0),IF($N43<$A$45,0,IF($N43=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N43-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N43>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N43-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N43,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N43,-$L$46,0),IF($N43<$A$46,0,IF($N43=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N43-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N43>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N43-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N43,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N43,-$L$47,0),IF($N43<$A$47,0,IF($N43=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N43-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N43>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N43-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AY$9:AY$58)+AY$8","v":0},2055,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N44,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N44,-$L$8,0),IF($N44<$A$8,0,IF($N44=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N44-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N44>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N44-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N44,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N44,-$L$9,0),IF($N44<$A$9,0,IF($N44=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N44-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N44>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N44-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N44,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N44,-$L$10,0),IF($N44<$A$10,0,IF($N44=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N44-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N44>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N44-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N44,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N44,-$L$11,0),IF($N44<$A$11,0,IF($N44=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N44-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N44>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N44-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N44,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N44,-$L$12,0),IF($N44<$A$12,0,IF($N44=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N44-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N44>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N44-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N44,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N44,-$L$13,0),IF($N44<$A$13,0,IF($N44=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N44-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N44>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N44-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N44,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N44,-$L$14,0),IF($N44<$A$14,0,IF($N44=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N44-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N44>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N44-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N44,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N44,-$L$15,0),IF($N44<$A$15,0,IF($N44=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N44-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N44>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N44-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N44,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N44,-$L$16,0),IF($N44<$A$16,0,IF($N44=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N44-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N44>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N44-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N44,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N44,-$L$17,0),IF($N44<$A$17,0,IF($N44=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N44-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N44>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N44-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N44,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N44,-$L$18,0),IF($N44<$A$18,0,IF($N44=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N44-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N44>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N44-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N44,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N44,-$L$19,0),IF($N44<$A$19,0,IF($N44=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N44-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N44>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N44-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N44,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N44,-$L$20,0),IF($N44<$A$20,0,IF($N44=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N44-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N44>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N44-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N44,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N44,-$L$21,0),IF($N44<$A$21,0,IF($N44=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N44-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N44>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N44-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N44,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N44,-$L$22,0),IF($N44<$A$22,0,IF($N44=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N44-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N44>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N44-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N44,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N44,-$L$23,0),IF($N44<$A$23,0,IF($N44=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N44-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N44>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N44-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N44,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N44,-$L$24,0),IF($N44<$A$24,0,IF($N44=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N44-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N44>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N44-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N44,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N44,-$L$25,0),IF($N44<$A$25,0,IF($N44=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N44-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N44>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N44-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N44,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N44,-$L$26,0),IF($N44<$A$26,0,IF($N44=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N44-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N44>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N44-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N44,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N44,-$L$27,0),IF($N44<$A$27,0,IF($N44=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N44-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N44>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N44-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N44,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N44,-$L$28,0),IF($N44<$A$28,0,IF($N44=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N44-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N44>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N44-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N44,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N44,-$L$29,0),IF($N44<$A$29,0,IF($N44=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N44-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N44>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N44-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N44,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N44,-$L$30,0),IF($N44<$A$30,0,IF($N44=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N44-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N44>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N44-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N44,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N44,-$L$31,0),IF($N44<$A$31,0,IF($N44=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N44-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N44>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N44-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N44,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N44,-$L$32,0),IF($N44<$A$32,0,IF($N44=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N44-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N44>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N44-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N44,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N44,-$L$33,0),IF($N44<$A$33,0,IF($N44=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N44-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N44>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N44-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N44,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N44,-$L$34,0),IF($N44<$A$34,0,IF($N44=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N44-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N44>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N44-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N44,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N44,-$L$35,0),IF($N44<$A$35,0,IF($N44=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N44-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N44>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N44-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N44,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N44,-$L$36,0),IF($N44<$A$36,0,IF($N44=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N44-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N44>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N44-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N44,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N44,-$L$37,0),IF($N44<$A$37,0,IF($N44=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N44-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N44>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N44-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N44,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N44,-$L$38,0),IF($N44<$A$38,0,IF($N44=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N44-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N44>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N44-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N44,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N44,-$L$39,0),IF($N44<$A$39,0,IF($N44=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N44-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N44>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N44-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N44,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N44,-$L$40,0),IF($N44<$A$40,0,IF($N44=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N44-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N44>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N44-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N44,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N44,-$L$41,0),IF($N44<$A$41,0,IF($N44=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N44-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N44>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N44-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N44,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N44,-$L$42,0),IF($N44<$A$42,0,IF($N44=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N44-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N44>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N44-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N44,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N44,-$L$43,0),IF($N44<$A$43,0,IF($N44=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N44-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N44>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N44-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N44,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N44,-$L$44,0),IF($N44<$A$44,0,IF($N44=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N44-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N44>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N44-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N44,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N44,-$L$45,0),IF($N44<$A$45,0,IF($N44=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N44-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N44>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N44-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N44,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N44,-$L$46,0),IF($N44<$A$46,0,IF($N44=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N44-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N44>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N44-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N44,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N44,-$L$47,0),IF($N44<$A$47,0,IF($N44=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N44-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N44>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N44-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AZ$9:AZ$58)+AZ$8","v":0},2056,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N45,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N45,-$L$8,0),IF($N45<$A$8,0,IF($N45=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N45-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N45>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N45-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N45,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N45,-$L$9,0),IF($N45<$A$9,0,IF($N45=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N45-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N45>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N45-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N45,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N45,-$L$10,0),IF($N45<$A$10,0,IF($N45=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N45-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N45>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N45-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N45,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N45,-$L$11,0),IF($N45<$A$11,0,IF($N45=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N45-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N45>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N45-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N45,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N45,-$L$12,0),IF($N45<$A$12,0,IF($N45=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N45-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N45>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N45-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N45,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N45,-$L$13,0),IF($N45<$A$13,0,IF($N45=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N45-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N45>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N45-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N45,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N45,-$L$14,0),IF($N45<$A$14,0,IF($N45=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N45-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N45>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N45-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N45,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N45,-$L$15,0),IF($N45<$A$15,0,IF($N45=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N45-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N45>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N45-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N45,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N45,-$L$16,0),IF($N45<$A$16,0,IF($N45=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N45-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N45>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N45-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N45,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N45,-$L$17,0),IF($N45<$A$17,0,IF($N45=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N45-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N45>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N45-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N45,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N45,-$L$18,0),IF($N45<$A$18,0,IF($N45=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N45-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N45>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N45-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N45,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N45,-$L$19,0),IF($N45<$A$19,0,IF($N45=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N45-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N45>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N45-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N45,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N45,-$L$20,0),IF($N45<$A$20,0,IF($N45=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N45-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N45>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N45-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N45,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N45,-$L$21,0),IF($N45<$A$21,0,IF($N45=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N45-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N45>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N45-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N45,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N45,-$L$22,0),IF($N45<$A$22,0,IF($N45=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N45-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N45>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N45-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N45,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N45,-$L$23,0),IF($N45<$A$23,0,IF($N45=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N45-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N45>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N45-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N45,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N45,-$L$24,0),IF($N45<$A$24,0,IF($N45=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N45-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N45>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N45-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N45,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N45,-$L$25,0),IF($N45<$A$25,0,IF($N45=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N45-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N45>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N45-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N45,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N45,-$L$26,0),IF($N45<$A$26,0,IF($N45=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N45-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N45>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N45-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N45,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N45,-$L$27,0),IF($N45<$A$27,0,IF($N45=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N45-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N45>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N45-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N45,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N45,-$L$28,0),IF($N45<$A$28,0,IF($N45=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N45-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N45>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N45-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N45,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N45,-$L$29,0),IF($N45<$A$29,0,IF($N45=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N45-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N45>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N45-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N45,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N45,-$L$30,0),IF($N45<$A$30,0,IF($N45=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N45-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N45>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N45-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N45,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N45,-$L$31,0),IF($N45<$A$31,0,IF($N45=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N45-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N45>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N45-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N45,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N45,-$L$32,0),IF($N45<$A$32,0,IF($N45=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N45-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N45>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N45-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N45,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N45,-$L$33,0),IF($N45<$A$33,0,IF($N45=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N45-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N45>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N45-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N45,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N45,-$L$34,0),IF($N45<$A$34,0,IF($N45=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N45-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N45>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N45-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N45,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N45,-$L$35,0),IF($N45<$A$35,0,IF($N45=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N45-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N45>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N45-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N45,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N45,-$L$36,0),IF($N45<$A$36,0,IF($N45=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N45-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N45>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N45-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N45,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N45,-$L$37,0),IF($N45<$A$37,0,IF($N45=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N45-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N45>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N45-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N45,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N45,-$L$38,0),IF($N45<$A$38,0,IF($N45=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N45-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N45>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N45-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N45,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N45,-$L$39,0),IF($N45<$A$39,0,IF($N45=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N45-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N45>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N45-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N45,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N45,-$L$40,0),IF($N45<$A$40,0,IF($N45=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N45-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N45>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N45-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N45,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N45,-$L$41,0),IF($N45<$A$41,0,IF($N45=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N45-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N45>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N45-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N45,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N45,-$L$42,0),IF($N45<$A$42,0,IF($N45=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N45-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N45>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N45-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N45,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N45,-$L$43,0),IF($N45<$A$43,0,IF($N45=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N45-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N45>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N45-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N45,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N45,-$L$44,0),IF($N45<$A$44,0,IF($N45=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N45-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N45>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N45-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N45,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N45,-$L$45,0),IF($N45<$A$45,0,IF($N45=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N45-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N45>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N45-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N45,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N45,-$L$46,0),IF($N45<$A$46,0,IF($N45=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N45-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N45>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N45-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N45,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N45,-$L$47,0),IF($N45<$A$47,0,IF($N45=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N45-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N45>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N45-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,BA$9:BA$58)+BA$8","v":0},2057,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N46,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N46,-$L$8,0),IF($N46<$A$8,0,IF($N46=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N46-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N46>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N46-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N46,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N46,-$L$9,0),IF($N46<$A$9,0,IF($N46=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N46-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N46>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N46-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N46,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N46,-$L$10,0),IF($N46<$A$10,0,IF($N46=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N46-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N46>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N46-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N46,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N46,-$L$11,0),IF($N46<$A$11,0,IF($N46=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N46-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N46>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N46-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N46,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N46,-$L$12,0),IF($N46<$A$12,0,IF($N46=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N46-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N46>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N46-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N46,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N46,-$L$13,0),IF($N46<$A$13,0,IF($N46=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N46-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N46>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N46-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N46,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N46,-$L$14,0),IF($N46<$A$14,0,IF($N46=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N46-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N46>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N46-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N46,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N46,-$L$15,0),IF($N46<$A$15,0,IF($N46=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N46-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N46>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N46-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N46,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N46,-$L$16,0),IF($N46<$A$16,0,IF($N46=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N46-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N46>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N46-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N46,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N46,-$L$17,0),IF($N46<$A$17,0,IF($N46=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N46-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N46>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N46-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N46,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N46,-$L$18,0),IF($N46<$A$18,0,IF($N46=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N46-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N46>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N46-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N46,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N46,-$L$19,0),IF($N46<$A$19,0,IF($N46=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N46-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N46>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N46-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N46,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N46,-$L$20,0),IF($N46<$A$20,0,IF($N46=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N46-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N46>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N46-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N46,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N46,-$L$21,0),IF($N46<$A$21,0,IF($N46=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N46-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N46>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N46-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N46,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N46,-$L$22,0),IF($N46<$A$22,0,IF($N46=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N46-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N46>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N46-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N46,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N46,-$L$23,0),IF($N46<$A$23,0,IF($N46=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N46-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N46>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N46-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N46,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N46,-$L$24,0),IF($N46<$A$24,0,IF($N46=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N46-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N46>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N46-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N46,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N46,-$L$25,0),IF($N46<$A$25,0,IF($N46=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N46-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N46>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N46-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N46,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N46,-$L$26,0),IF($N46<$A$26,0,IF($N46=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N46-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N46>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N46-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N46,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N46,-$L$27,0),IF($N46<$A$27,0,IF($N46=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N46-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N46>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N46-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N46,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N46,-$L$28,0),IF($N46<$A$28,0,IF($N46=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N46-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N46>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N46-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N46,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N46,-$L$29,0),IF($N46<$A$29,0,IF($N46=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N46-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N46>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N46-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N46,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N46,-$L$30,0),IF($N46<$A$30,0,IF($N46=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N46-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N46>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N46-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N46,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N46,-$L$31,0),IF($N46<$A$31,0,IF($N46=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N46-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N46>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N46-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N46,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N46,-$L$32,0),IF($N46<$A$32,0,IF($N46=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N46-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N46>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N46-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N46,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N46,-$L$33,0),IF($N46<$A$33,0,IF($N46=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N46-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N46>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N46-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N46,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N46,-$L$34,0),IF($N46<$A$34,0,IF($N46=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N46-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N46>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N46-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N46,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N46,-$L$35,0),IF($N46<$A$35,0,IF($N46=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N46-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N46>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N46-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N46,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N46,-$L$36,0),IF($N46<$A$36,0,IF($N46=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N46-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N46>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N46-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N46,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N46,-$L$37,0),IF($N46<$A$37,0,IF($N46=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N46-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N46>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N46-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N46,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N46,-$L$38,0),IF($N46<$A$38,0,IF($N46=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N46-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N46>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N46-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N46,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N46,-$L$39,0),IF($N46<$A$39,0,IF($N46=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N46-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N46>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N46-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N46,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N46,-$L$40,0),IF($N46<$A$40,0,IF($N46=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N46-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N46>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N46-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N46,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N46,-$L$41,0),IF($N46<$A$41,0,IF($N46=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N46-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N46>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N46-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N46,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N46,-$L$42,0),IF($N46<$A$42,0,IF($N46=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N46-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N46>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N46-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N46,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N46,-$L$43,0),IF($N46<$A$43,0,IF($N46=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N46-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N46>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N46-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N46,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N46,-$L$44,0),IF($N46<$A$44,0,IF($N46=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N46-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N46>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N46-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N46,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N46,-$L$45,0),IF($N46<$A$45,0,IF($N46=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N46-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N46>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N46-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N46,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N46,-$L$46,0),IF($N46<$A$46,0,IF($N46=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N46-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N46>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N46-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N46,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N46,-$L$47,0),IF($N46<$A$47,0,IF($N46=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N46-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N46>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N46-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,BB$9:BB$58)+BB$8","v":0},2058,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N47,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N47,-$L$8,0),IF($N47<$A$8,0,IF($N47=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N47-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N47>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N47-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N47,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N47,-$L$9,0),IF($N47<$A$9,0,IF($N47=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N47-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N47>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N47-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N47,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N47,-$L$10,0),IF($N47<$A$10,0,IF($N47=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N47-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N47>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N47-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N47,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N47,-$L$11,0),IF($N47<$A$11,0,IF($N47=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N47-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N47>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N47-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N47,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N47,-$L$12,0),IF($N47<$A$12,0,IF($N47=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N47-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N47>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N47-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N47,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N47,-$L$13,0),IF($N47<$A$13,0,IF($N47=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N47-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N47>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N47-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N47,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N47,-$L$14,0),IF($N47<$A$14,0,IF($N47=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N47-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N47>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N47-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N47,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N47,-$L$15,0),IF($N47<$A$15,0,IF($N47=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N47-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N47>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N47-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N47,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N47,-$L$16,0),IF($N47<$A$16,0,IF($N47=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N47-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N47>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N47-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N47,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N47,-$L$17,0),IF($N47<$A$17,0,IF($N47=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N47-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N47>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N47-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N47,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N47,-$L$18,0),IF($N47<$A$18,0,IF($N47=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N47-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N47>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N47-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N47,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N47,-$L$19,0),IF($N47<$A$19,0,IF($N47=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N47-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N47>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N47-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N47,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N47,-$L$20,0),IF($N47<$A$20,0,IF($N47=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N47-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N47>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N47-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N47,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N47,-$L$21,0),IF($N47<$A$21,0,IF($N47=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N47-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N47>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N47-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N47,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N47,-$L$22,0),IF($N47<$A$22,0,IF($N47=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N47-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N47>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N47-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N47,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N47,-$L$23,0),IF($N47<$A$23,0,IF($N47=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N47-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N47>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N47-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N47,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N47,-$L$24,0),IF($N47<$A$24,0,IF($N47=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N47-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N47>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N47-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N47,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N47,-$L$25,0),IF($N47<$A$25,0,IF($N47=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N47-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N47>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N47-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N47,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N47,-$L$26,0),IF($N47<$A$26,0,IF($N47=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N47-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N47>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N47-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N47,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N47,-$L$27,0),IF($N47<$A$27,0,IF($N47=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N47-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N47>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N47-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N47,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N47,-$L$28,0),IF($N47<$A$28,0,IF($N47=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N47-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N47>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N47-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N47,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N47,-$L$29,0),IF($N47<$A$29,0,IF($N47=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N47-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N47>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N47-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N47,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N47,-$L$30,0),IF($N47<$A$30,0,IF($N47=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N47-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N47>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N47-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N47,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N47,-$L$31,0),IF($N47<$A$31,0,IF($N47=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N47-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N47>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N47-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N47,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N47,-$L$32,0),IF($N47<$A$32,0,IF($N47=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N47-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N47>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N47-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N47,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N47,-$L$33,0),IF($N47<$A$33,0,IF($N47=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N47-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N47>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N47-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N47,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N47,-$L$34,0),IF($N47<$A$34,0,IF($N47=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N47-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N47>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N47-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N47,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N47,-$L$35,0),IF($N47<$A$35,0,IF($N47=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N47-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N47>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N47-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N47,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N47,-$L$36,0),IF($N47<$A$36,0,IF($N47=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N47-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N47>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N47-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N47,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N47,-$L$37,0),IF($N47<$A$37,0,IF($N47=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N47-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N47>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N47-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N47,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N47,-$L$38,0),IF($N47<$A$38,0,IF($N47=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N47-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N47>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N47-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N47,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N47,-$L$39,0),IF($N47<$A$39,0,IF($N47=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N47-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N47>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N47-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N47,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N47,-$L$40,0),IF($N47<$A$40,0,IF($N47=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N47-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N47>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N47-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N47,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N47,-$L$41,0),IF($N47<$A$41,0,IF($N47=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N47-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N47>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N47-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N47,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N47,-$L$42,0),IF($N47<$A$42,0,IF($N47=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N47-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N47>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N47-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N47,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N47,-$L$43,0),IF($N47<$A$43,0,IF($N47=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N47-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N47>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N47-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N47,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N47,-$L$44,0),IF($N47<$A$44,0,IF($N47=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N47-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N47>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N47-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N47,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N47,-$L$45,0),IF($N47<$A$45,0,IF($N47=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N47-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N47>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N47-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N47,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N47,-$L$46,0),IF($N47<$A$46,0,IF($N47=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N47-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N47>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N47-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N47,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N47,-$L$47,0),IF($N47<$A$47,0,IF($N47=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N47-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N47>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N47-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"IF(AND(NOT(TRIM(G47)=\"\"),NOT(G47=0),NOT(G47=\"exp\"),NOT(G47=\"atx\"),OR(H47=0,ISTEXT(H47))),1,0)","v":0},{"$f":"IF(OR(K47=0,K47>1,K47<-1),0,1)","v":0},0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8:L47)","v":8117.4120300843979},{"$f":"SUM(M8:M47)","v":-6385.6240339380565},2059,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N48,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N48,-$L$8,0),IF($N48<$A$8,0,IF($N48=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N48-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N48>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N48-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N48,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N48,-$L$9,0),IF($N48<$A$9,0,IF($N48=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N48-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N48>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N48-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N48,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N48,-$L$10,0),IF($N48<$A$10,0,IF($N48=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N48-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N48>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N48-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N48,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N48,-$L$11,0),IF($N48<$A$11,0,IF($N48=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N48-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N48>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N48-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N48,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N48,-$L$12,0),IF($N48<$A$12,0,IF($N48=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N48-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N48>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N48-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N48,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N48,-$L$13,0),IF($N48<$A$13,0,IF($N48=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N48-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N48>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N48-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N48,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N48,-$L$14,0),IF($N48<$A$14,0,IF($N48=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N48-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N48>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N48-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N48,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N48,-$L$15,0),IF($N48<$A$15,0,IF($N48=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N48-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N48>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N48-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N48,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N48,-$L$16,0),IF($N48<$A$16,0,IF($N48=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N48-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N48>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N48-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N48,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N48,-$L$17,0),IF($N48<$A$17,0,IF($N48=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N48-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N48>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N48-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N48,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N48,-$L$18,0),IF($N48<$A$18,0,IF($N48=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N48-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N48>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N48-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N48,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N48,-$L$19,0),IF($N48<$A$19,0,IF($N48=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N48-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N48>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N48-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N48,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N48,-$L$20,0),IF($N48<$A$20,0,IF($N48=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N48-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N48>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N48-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N48,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N48,-$L$21,0),IF($N48<$A$21,0,IF($N48=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N48-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N48>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N48-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N48,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N48,-$L$22,0),IF($N48<$A$22,0,IF($N48=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N48-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N48>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N48-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N48,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N48,-$L$23,0),IF($N48<$A$23,0,IF($N48=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N48-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N48>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N48-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N48,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N48,-$L$24,0),IF($N48<$A$24,0,IF($N48=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N48-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N48>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N48-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N48,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N48,-$L$25,0),IF($N48<$A$25,0,IF($N48=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N48-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N48>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N48-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N48,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N48,-$L$26,0),IF($N48<$A$26,0,IF($N48=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N48-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N48>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N48-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N48,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N48,-$L$27,0),IF($N48<$A$27,0,IF($N48=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N48-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N48>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N48-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N48,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N48,-$L$28,0),IF($N48<$A$28,0,IF($N48=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N48-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N48>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N48-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N48,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N48,-$L$29,0),IF($N48<$A$29,0,IF($N48=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N48-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N48>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N48-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N48,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N48,-$L$30,0),IF($N48<$A$30,0,IF($N48=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N48-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N48>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N48-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N48,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N48,-$L$31,0),IF($N48<$A$31,0,IF($N48=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N48-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N48>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N48-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N48,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N48,-$L$32,0),IF($N48<$A$32,0,IF($N48=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N48-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N48>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N48-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N48,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N48,-$L$33,0),IF($N48<$A$33,0,IF($N48=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N48-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N48>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N48-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N48,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N48,-$L$34,0),IF($N48<$A$34,0,IF($N48=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N48-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N48>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N48-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N48,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N48,-$L$35,0),IF($N48<$A$35,0,IF($N48=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N48-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N48>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N48-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N48,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N48,-$L$36,0),IF($N48<$A$36,0,IF($N48=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N48-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N48>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N48-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N48,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N48,-$L$37,0),IF($N48<$A$37,0,IF($N48=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N48-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N48>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N48-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N48,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N48,-$L$38,0),IF($N48<$A$38,0,IF($N48=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N48-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N48>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N48-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N48,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N48,-$L$39,0),IF($N48<$A$39,0,IF($N48=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N48-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N48>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N48-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N48,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N48,-$L$40,0),IF($N48<$A$40,0,IF($N48=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N48-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N48>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N48-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N48,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N48,-$L$41,0),IF($N48<$A$41,0,IF($N48=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N48-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N48>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N48-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N48,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N48,-$L$42,0),IF($N48<$A$42,0,IF($N48=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N48-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N48>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N48-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N48,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N48,-$L$43,0),IF($N48<$A$43,0,IF($N48=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N48-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N48>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N48-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N48,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N48,-$L$44,0),IF($N48<$A$44,0,IF($N48=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N48-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N48>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N48-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N48,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N48,-$L$45,0),IF($N48<$A$45,0,IF($N48=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N48-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N48>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N48-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N48,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N48,-$L$46,0),IF($N48<$A$46,0,IF($N48=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N48-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N48>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N48-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N48,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N48,-$L$47,0),IF($N48<$A$47,0,IF($N48=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N48-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N48>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N48-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"SUM(BH8:BH47)","v":0},{"$f":"SUM(BI8:BI47)","v":0},{"$f":"SUM(BJ8:BJ47)","v":0},{"$f":"SUM(BK8:BK47)","v":0}]
[{"$f":"IF(BK48=0,\"\",\"Warning: One or more expenditures are not eligible for the selected bonus depreciation in the year entered.\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N49,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N49,-$L$8,0),IF($N49<$A$8,0,IF($N49=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N49-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N49>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N49-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N49,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N49,-$L$9,0),IF($N49<$A$9,0,IF($N49=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N49-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N49>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N49-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N49,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N49,-$L$10,0),IF($N49<$A$10,0,IF($N49=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N49-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N49>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N49-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N49,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N49,-$L$11,0),IF($N49<$A$11,0,IF($N49=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N49-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N49>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N49-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N49,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N49,-$L$12,0),IF($N49<$A$12,0,IF($N49=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N49-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N49>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N49-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N49,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N49,-$L$13,0),IF($N49<$A$13,0,IF($N49=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N49-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N49>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N49-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N49,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N49,-$L$14,0),IF($N49<$A$14,0,IF($N49=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N49-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N49>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N49-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N49,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N49,-$L$15,0),IF($N49<$A$15,0,IF($N49=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N49-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N49>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N49-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N49,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N49,-$L$16,0),IF($N49<$A$16,0,IF($N49=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N49-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N49>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N49-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N49,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N49,-$L$17,0),IF($N49<$A$17,0,IF($N49=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N49-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N49>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N49-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N49,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N49,-$L$18,0),IF($N49<$A$18,0,IF($N49=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N49-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N49>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N49-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N49,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N49,-$L$19,0),IF($N49<$A$19,0,IF($N49=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N49-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N49>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N49-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N49,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N49,-$L$20,0),IF($N49<$A$20,0,IF($N49=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N49-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N49>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N49-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N49,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N49,-$L$21,0),IF($N49<$A$21,0,IF($N49=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N49-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N49>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N49-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N49,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N49,-$L$22,0),IF($N49<$A$22,0,IF($N49=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N49-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N49>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N49-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N49,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N49,-$L$23,0),IF($N49<$A$23,0,IF($N49=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N49-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N49>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N49-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N49,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N49,-$L$24,0),IF($N49<$A$24,0,IF($N49=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N49-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N49>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N49-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N49,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N49,-$L$25,0),IF($N49<$A$25,0,IF($N49=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N49-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N49>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N49-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N49,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N49,-$L$26,0),IF($N49<$A$26,0,IF($N49=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N49-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N49>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N49-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N49,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N49,-$L$27,0),IF($N49<$A$27,0,IF($N49=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N49-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N49>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N49-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N49,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N49,-$L$28,0),IF($N49<$A$28,0,IF($N49=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N49-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N49>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N49-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N49,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N49,-$L$29,0),IF($N49<$A$29,0,IF($N49=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N49-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N49>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N49-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N49,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N49,-$L$30,0),IF($N49<$A$30,0,IF($N49=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N49-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N49>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N49-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N49,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N49,-$L$31,0),IF($N49<$A$31,0,IF($N49=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N49-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N49>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N49-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N49,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N49,-$L$32,0),IF($N49<$A$32,0,IF($N49=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N49-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N49>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N49-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N49,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N49,-$L$33,0),IF($N49<$A$33,0,IF($N49=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N49-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N49>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N49-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N49,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N49,-$L$34,0),IF($N49<$A$34,0,IF($N49=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N49-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N49>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N49-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N49,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N49,-$L$35,0),IF($N49<$A$35,0,IF($N49=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N49-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N49>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N49-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N49,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N49,-$L$36,0),IF($N49<$A$36,0,IF($N49=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N49-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N49>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N49-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N49,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N49,-$L$37,0),IF($N49<$A$37,0,IF($N49=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N49-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N49>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N49-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N49,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N49,-$L$38,0),IF($N49<$A$38,0,IF($N49=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N49-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N49>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N49-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N49,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N49,-$L$39,0),IF($N49<$A$39,0,IF($N49=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N49-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N49>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N49-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N49,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N49,-$L$40,0),IF($N49<$A$40,0,IF($N49=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N49-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N49>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N49-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N49,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N49,-$L$41,0),IF($N49<$A$41,0,IF($N49=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N49-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N49>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N49-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N49,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N49,-$L$42,0),IF($N49<$A$42,0,IF($N49=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N49-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N49>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N49-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N49,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N49,-$L$43,0),IF($N49<$A$43,0,IF($N49=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N49-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N49>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N49-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N49,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N49,-$L$44,0),IF($N49<$A$44,0,IF($N49=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N49-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N49>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N49-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N49,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N49,-$L$45,0),IF($N49<$A$45,0,IF($N49=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N49-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N49>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N49-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N49,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N49,-$L$46,0),IF($N49<$A$46,0,IF($N49=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N49-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N49>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N49-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N49,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N49,-$L$47,0),IF($N49<$A$47,0,IF($N49=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N49-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N49>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N49-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"\"Operating Expenses (+) and Revenues (-) Over \"&sp&\" Years (\"&fy&\"-\"&fy+sp-1&\") in $000\"","v":"Operating Expenses (+) and Revenues (-) Over 10 Years (2019-2028) in $000"},null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N50,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N50,-$L$8,0),IF($N50<$A$8,0,IF($N50=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N50-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N50>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N50-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N50,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N50,-$L$9,0),IF($N50<$A$9,0,IF($N50=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N50-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N50>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N50-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N50,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N50,-$L$10,0),IF($N50<$A$10,0,IF($N50=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N50-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N50>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N50-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N50,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N50,-$L$11,0),IF($N50<$A$11,0,IF($N50=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N50-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N50>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N50-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N50,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N50,-$L$12,0),IF($N50<$A$12,0,IF($N50=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N50-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N50>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N50-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N50,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N50,-$L$13,0),IF($N50<$A$13,0,IF($N50=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N50-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N50>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N50-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N50,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N50,-$L$14,0),IF($N50<$A$14,0,IF($N50=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N50-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N50>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N50-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N50,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N50,-$L$15,0),IF($N50<$A$15,0,IF($N50=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N50-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N50>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N50-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N50,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N50,-$L$16,0),IF($N50<$A$16,0,IF($N50=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N50-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N50>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N50-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N50,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N50,-$L$17,0),IF($N50<$A$17,0,IF($N50=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N50-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N50>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N50-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N50,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N50,-$L$18,0),IF($N50<$A$18,0,IF($N50=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N50-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N50>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N50-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N50,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N50,-$L$19,0),IF($N50<$A$19,0,IF($N50=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N50-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N50>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N50-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N50,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N50,-$L$20,0),IF($N50<$A$20,0,IF($N50=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N50-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N50>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N50-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N50,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N50,-$L$21,0),IF($N50<$A$21,0,IF($N50=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N50-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N50>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N50-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N50,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N50,-$L$22,0),IF($N50<$A$22,0,IF($N50=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N50-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N50>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N50-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N50,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N50,-$L$23,0),IF($N50<$A$23,0,IF($N50=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N50-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N50>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N50-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N50,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N50,-$L$24,0),IF($N50<$A$24,0,IF($N50=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N50-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N50>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N50-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N50,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N50,-$L$25,0),IF($N50<$A$25,0,IF($N50=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N50-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N50>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N50-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N50,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N50,-$L$26,0),IF($N50<$A$26,0,IF($N50=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N50-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N50>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N50-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N50,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N50,-$L$27,0),IF($N50<$A$27,0,IF($N50=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N50-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N50>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N50-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N50,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N50,-$L$28,0),IF($N50<$A$28,0,IF($N50=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N50-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N50>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N50-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N50,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N50,-$L$29,0),IF($N50<$A$29,0,IF($N50=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N50-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N50>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N50-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N50,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N50,-$L$30,0),IF($N50<$A$30,0,IF($N50=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N50-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N50>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N50-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N50,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N50,-$L$31,0),IF($N50<$A$31,0,IF($N50=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N50-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N50>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N50-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N50,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N50,-$L$32,0),IF($N50<$A$32,0,IF($N50=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N50-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N50>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N50-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N50,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N50,-$L$33,0),IF($N50<$A$33,0,IF($N50=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N50-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N50>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N50-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N50,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N50,-$L$34,0),IF($N50<$A$34,0,IF($N50=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N50-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N50>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N50-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N50,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N50,-$L$35,0),IF($N50<$A$35,0,IF($N50=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N50-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N50>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N50-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N50,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N50,-$L$36,0),IF($N50<$A$36,0,IF($N50=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N50-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N50>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N50-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N50,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N50,-$L$37,0),IF($N50<$A$37,0,IF($N50=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N50-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N50>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N50-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N50,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N50,-$L$38,0),IF($N50<$A$38,0,IF($N50=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N50-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N50>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N50-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N50,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N50,-$L$39,0),IF($N50<$A$39,0,IF($N50=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N50-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N50>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N50-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N50,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N50,-$L$40,0),IF($N50<$A$40,0,IF($N50=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N50-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N50>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N50-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N50,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N50,-$L$41,0),IF($N50<$A$41,0,IF($N50=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N50-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N50>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N50-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N50,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N50,-$L$42,0),IF($N50<$A$42,0,IF($N50=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N50-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N50>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N50-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N50,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N50,-$L$43,0),IF($N50<$A$43,0,IF($N50=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N50-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N50>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N50-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N50,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N50,-$L$44,0),IF($N50<$A$44,0,IF($N50=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N50-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N50>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N50-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N50,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N50,-$L$45,0),IF($N50<$A$45,0,IF($N50=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N50-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N50>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N50-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N50,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N50,-$L$46,0),IF($N50<$A$46,0,IF($N50=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N50-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N50>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N50-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N50,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N50,-$L$47,0),IF($N50<$A$47,0,IF($N50=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N50-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N50>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N50-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2062,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N51,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N51,-$L$8,0),IF($N51<$A$8,0,IF($N51=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N51-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N51>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N51-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N51,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N51,-$L$9,0),IF($N51<$A$9,0,IF($N51=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N51-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N51>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N51-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N51,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N51,-$L$10,0),IF($N51<$A$10,0,IF($N51=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N51-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N51>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N51-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N51,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N51,-$L$11,0),IF($N51<$A$11,0,IF($N51=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N51-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N51>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N51-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N51,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N51,-$L$12,0),IF($N51<$A$12,0,IF($N51=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N51-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N51>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N51-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N51,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N51,-$L$13,0),IF($N51<$A$13,0,IF($N51=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N51-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N51>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N51-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N51,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N51,-$L$14,0),IF($N51<$A$14,0,IF($N51=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N51-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N51>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N51-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N51,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N51,-$L$15,0),IF($N51<$A$15,0,IF($N51=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N51-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N51>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N51-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N51,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N51,-$L$16,0),IF($N51<$A$16,0,IF($N51=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N51-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N51>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N51-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N51,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N51,-$L$17,0),IF($N51<$A$17,0,IF($N51=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N51-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N51>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N51-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N51,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N51,-$L$18,0),IF($N51<$A$18,0,IF($N51=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N51-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N51>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N51-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N51,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N51,-$L$19,0),IF($N51<$A$19,0,IF($N51=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N51-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N51>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N51-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N51,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N51,-$L$20,0),IF($N51<$A$20,0,IF($N51=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N51-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N51>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N51-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N51,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N51,-$L$21,0),IF($N51<$A$21,0,IF($N51=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N51-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N51>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N51-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N51,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N51,-$L$22,0),IF($N51<$A$22,0,IF($N51=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N51-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N51>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N51-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N51,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N51,-$L$23,0),IF($N51<$A$23,0,IF($N51=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N51-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N51>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N51-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N51,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N51,-$L$24,0),IF($N51<$A$24,0,IF($N51=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N51-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N51>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N51-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N51,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N51,-$L$25,0),IF($N51<$A$25,0,IF($N51=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N51-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N51>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N51-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N51,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N51,-$L$26,0),IF($N51<$A$26,0,IF($N51=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N51-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N51>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N51-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N51,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N51,-$L$27,0),IF($N51<$A$27,0,IF($N51=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N51-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N51>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N51-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N51,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N51,-$L$28,0),IF($N51<$A$28,0,IF($N51=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N51-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N51>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N51-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N51,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N51,-$L$29,0),IF($N51<$A$29,0,IF($N51=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N51-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N51>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N51-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N51,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N51,-$L$30,0),IF($N51<$A$30,0,IF($N51=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N51-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N51>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N51-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N51,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N51,-$L$31,0),IF($N51<$A$31,0,IF($N51=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N51-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N51>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N51-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N51,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N51,-$L$32,0),IF($N51<$A$32,0,IF($N51=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N51-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N51>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N51-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N51,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N51,-$L$33,0),IF($N51<$A$33,0,IF($N51=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N51-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N51>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N51-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N51,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N51,-$L$34,0),IF($N51<$A$34,0,IF($N51=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N51-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N51>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N51-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N51,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N51,-$L$35,0),IF($N51<$A$35,0,IF($N51=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N51-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N51>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N51-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N51,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N51,-$L$36,0),IF($N51<$A$36,0,IF($N51=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N51-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N51>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N51-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N51,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N51,-$L$37,0),IF($N51<$A$37,0,IF($N51=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N51-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N51>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N51-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N51,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N51,-$L$38,0),IF($N51<$A$38,0,IF($N51=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N51-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N51>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N51-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N51,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N51,-$L$39,0),IF($N51<$A$39,0,IF($N51=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N51-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N51>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N51-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N51,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N51,-$L$40,0),IF($N51<$A$40,0,IF($N51=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N51-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N51>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N51-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N51,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N51,-$L$41,0),IF($N51<$A$41,0,IF($N51=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N51-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N51>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N51-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N51,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N51,-$L$42,0),IF($N51<$A$42,0,IF($N51=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N51-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N51>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N51-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N51,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N51,-$L$43,0),IF($N51<$A$43,0,IF($N51=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N51-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N51>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N51-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N51,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N51,-$L$44,0),IF($N51<$A$44,0,IF($N51=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N51-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N51>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N51-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N51,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N51,-$L$45,0),IF($N51<$A$45,0,IF($N51=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N51-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N51>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N51-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N51,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N51,-$L$46,0),IF($N51<$A$46,0,IF($N51=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N51-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N51>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N51-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N51,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N51,-$L$47,0),IF($N51<$A$47,0,IF($N51=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N51-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N51>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N51-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"Summary!G5","v":2019},{"$f":"+'I.  Own Operate Detail'!E$25","v":0},{"$f":"+'I.  Own Operate Detail'!E$26","v":2300},null,{"$f":"+'I.  Own Operate Detail'!E31","v":25},"a. ","High Pressure Regulator Maint.",null,null,null,null,2.5,{"$f":"NPV(i,BC$9:BC$58)","v":-48.378766164915582},2063,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N52,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N52,-$L$8,0),IF($N52<$A$8,0,IF($N52=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N52-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N52>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N52-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N52,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N52,-$L$9,0),IF($N52<$A$9,0,IF($N52=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N52-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N52>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N52-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N52,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N52,-$L$10,0),IF($N52<$A$10,0,IF($N52=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N52-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N52>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N52-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N52,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N52,-$L$11,0),IF($N52<$A$11,0,IF($N52=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N52-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N52>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N52-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N52,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N52,-$L$12,0),IF($N52<$A$12,0,IF($N52=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N52-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N52>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N52-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N52,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N52,-$L$13,0),IF($N52<$A$13,0,IF($N52=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N52-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N52>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N52-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N52,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N52,-$L$14,0),IF($N52<$A$14,0,IF($N52=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N52-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N52>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N52-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N52,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N52,-$L$15,0),IF($N52<$A$15,0,IF($N52=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N52-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N52>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N52-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N52,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N52,-$L$16,0),IF($N52<$A$16,0,IF($N52=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N52-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N52>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N52-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N52,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N52,-$L$17,0),IF($N52<$A$17,0,IF($N52=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N52-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N52>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N52-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N52,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N52,-$L$18,0),IF($N52<$A$18,0,IF($N52=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N52-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N52>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N52-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N52,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N52,-$L$19,0),IF($N52<$A$19,0,IF($N52=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N52-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N52>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N52-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N52,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N52,-$L$20,0),IF($N52<$A$20,0,IF($N52=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N52-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N52>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N52-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N52,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N52,-$L$21,0),IF($N52<$A$21,0,IF($N52=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N52-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N52>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N52-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N52,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N52,-$L$22,0),IF($N52<$A$22,0,IF($N52=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N52-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N52>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N52-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N52,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N52,-$L$23,0),IF($N52<$A$23,0,IF($N52=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N52-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N52>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N52-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N52,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N52,-$L$24,0),IF($N52<$A$24,0,IF($N52=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N52-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N52>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N52-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N52,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N52,-$L$25,0),IF($N52<$A$25,0,IF($N52=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N52-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N52>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N52-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N52,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N52,-$L$26,0),IF($N52<$A$26,0,IF($N52=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N52-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N52>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N52-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N52,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N52,-$L$27,0),IF($N52<$A$27,0,IF($N52=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N52-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N52>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N52-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N52,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N52,-$L$28,0),IF($N52<$A$28,0,IF($N52=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N52-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N52>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N52-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N52,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N52,-$L$29,0),IF($N52<$A$29,0,IF($N52=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N52-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N52>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N52-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N52,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N52,-$L$30,0),IF($N52<$A$30,0,IF($N52=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N52-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N52>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N52-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N52,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N52,-$L$31,0),IF($N52<$A$31,0,IF($N52=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N52-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N52>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N52-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N52,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N52,-$L$32,0),IF($N52<$A$32,0,IF($N52=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N52-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N52>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N52-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N52,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N52,-$L$33,0),IF($N52<$A$33,0,IF($N52=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N52-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N52>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N52-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N52,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N52,-$L$34,0),IF($N52<$A$34,0,IF($N52=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N52-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N52>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N52-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N52,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N52,-$L$35,0),IF($N52<$A$35,0,IF($N52=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N52-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N52>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N52-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N52,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N52,-$L$36,0),IF($N52<$A$36,0,IF($N52=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N52-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N52>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N52-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N52,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N52,-$L$37,0),IF($N52<$A$37,0,IF($N52=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N52-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N52>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N52-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N52,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N52,-$L$38,0),IF($N52<$A$38,0,IF($N52=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N52-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N52>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N52-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N52,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N52,-$L$39,0),IF($N52<$A$39,0,IF($N52=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N52-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N52>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N52-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N52,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N52,-$L$40,0),IF($N52<$A$40,0,IF($N52=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N52-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N52>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N52-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N52,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N52,-$L$41,0),IF($N52<$A$41,0,IF($N52=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N52-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N52>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N52-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N52,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N52,-$L$42,0),IF($N52<$A$42,0,IF($N52=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N52-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N52>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N52-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N52,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N52,-$L$43,0),IF($N52<$A$43,0,IF($N52=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N52-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N52>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N52-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N52,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N52,-$L$44,0),IF($N52<$A$44,0,IF($N52=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N52-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N52>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N52-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N52,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N52,-$L$45,0),IF($N52<$A$45,0,IF($N52=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N52-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N52>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N52-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N52,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N52,-$L$46,0),IF($N52<$A$46,0,IF($N52=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N52-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N52>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N52-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N52,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N52,-$L$47,0),IF($N52<$A$47,0,IF($N52=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N52-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N52>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N52-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"A52+1","v":2020},{"$f":"+'I.  Own Operate Detail'!F$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!F$26","v":0},null,{"$f":"+E52","v":25},"b. ","Hydro strength test (TIMP)",null,null,null,null,2.5,{"$f":"NPV(i,BD$9:BD$58)","v":-12123.106393602637},2064,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N53,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N53,-$L$8,0),IF($N53<$A$8,0,IF($N53=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N53-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N53>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N53-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N53,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N53,-$L$9,0),IF($N53<$A$9,0,IF($N53=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N53-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N53>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N53-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N53,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N53,-$L$10,0),IF($N53<$A$10,0,IF($N53=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N53-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N53>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N53-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N53,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N53,-$L$11,0),IF($N53<$A$11,0,IF($N53=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N53-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N53>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N53-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N53,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N53,-$L$12,0),IF($N53<$A$12,0,IF($N53=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N53-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N53>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N53-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N53,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N53,-$L$13,0),IF($N53<$A$13,0,IF($N53=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N53-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N53>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N53-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N53,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N53,-$L$14,0),IF($N53<$A$14,0,IF($N53=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N53-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N53>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N53-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N53,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N53,-$L$15,0),IF($N53<$A$15,0,IF($N53=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N53-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N53>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N53-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N53,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N53,-$L$16,0),IF($N53<$A$16,0,IF($N53=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N53-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N53>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N53-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N53,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N53,-$L$17,0),IF($N53<$A$17,0,IF($N53=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N53-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N53>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N53-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N53,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N53,-$L$18,0),IF($N53<$A$18,0,IF($N53=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N53-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N53>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N53-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N53,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N53,-$L$19,0),IF($N53<$A$19,0,IF($N53=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N53-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N53>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N53-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N53,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N53,-$L$20,0),IF($N53<$A$20,0,IF($N53=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N53-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N53>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N53-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N53,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N53,-$L$21,0),IF($N53<$A$21,0,IF($N53=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N53-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N53>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N53-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N53,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N53,-$L$22,0),IF($N53<$A$22,0,IF($N53=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N53-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N53>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N53-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N53,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N53,-$L$23,0),IF($N53<$A$23,0,IF($N53=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N53-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N53>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N53-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N53,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N53,-$L$24,0),IF($N53<$A$24,0,IF($N53=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N53-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N53>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N53-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N53,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N53,-$L$25,0),IF($N53<$A$25,0,IF($N53=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N53-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N53>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N53-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N53,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N53,-$L$26,0),IF($N53<$A$26,0,IF($N53=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N53-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N53>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N53-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N53,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N53,-$L$27,0),IF($N53<$A$27,0,IF($N53=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N53-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N53>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N53-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N53,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N53,-$L$28,0),IF($N53<$A$28,0,IF($N53=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N53-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N53>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N53-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N53,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N53,-$L$29,0),IF($N53<$A$29,0,IF($N53=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N53-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N53>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N53-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N53,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N53,-$L$30,0),IF($N53<$A$30,0,IF($N53=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N53-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N53>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N53-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N53,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N53,-$L$31,0),IF($N53<$A$31,0,IF($N53=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N53-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N53>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N53-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N53,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N53,-$L$32,0),IF($N53<$A$32,0,IF($N53=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N53-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N53>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N53-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N53,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N53,-$L$33,0),IF($N53<$A$33,0,IF($N53=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N53-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N53>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N53-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N53,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N53,-$L$34,0),IF($N53<$A$34,0,IF($N53=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N53-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N53>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N53-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N53,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N53,-$L$35,0),IF($N53<$A$35,0,IF($N53=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N53-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N53>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N53-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N53,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N53,-$L$36,0),IF($N53<$A$36,0,IF($N53=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N53-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N53>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N53-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N53,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N53,-$L$37,0),IF($N53<$A$37,0,IF($N53=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N53-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N53>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N53-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N53,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N53,-$L$38,0),IF($N53<$A$38,0,IF($N53=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N53-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N53>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N53-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N53,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N53,-$L$39,0),IF($N53<$A$39,0,IF($N53=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N53-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N53>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N53-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N53,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N53,-$L$40,0),IF($N53<$A$40,0,IF($N53=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N53-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N53>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N53-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N53,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N53,-$L$41,0),IF($N53<$A$41,0,IF($N53=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N53-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N53>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N53-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N53,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N53,-$L$42,0),IF($N53<$A$42,0,IF($N53=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N53-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N53>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N53-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N53,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N53,-$L$43,0),IF($N53<$A$43,0,IF($N53=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N53-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N53>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N53-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N53,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N53,-$L$44,0),IF($N53<$A$44,0,IF($N53=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N53-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N53>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N53-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N53,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N53,-$L$45,0),IF($N53<$A$45,0,IF($N53=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N53-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N53>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N53-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N53,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N53,-$L$46,0),IF($N53<$A$46,0,IF($N53=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N53-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N53>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N53-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N53,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N53,-$L$47,0),IF($N53<$A$47,0,IF($N53=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N53-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N53>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N53-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"A53+1","v":2021},{"$f":"+'I.  Own Operate Detail'!G$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!G$26","v":3000},null,{"$f":"+E53","v":25},"c. ","fault crossing studies",null,null,null,null,2.5,{"$f":"NPV(i,BE$9:BE$58)","v":-58.094075704537836},2065,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N54,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N54,-$L$8,0),IF($N54<$A$8,0,IF($N54=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N54-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N54>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N54-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N54,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N54,-$L$9,0),IF($N54<$A$9,0,IF($N54=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N54-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N54>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N54-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N54,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N54,-$L$10,0),IF($N54<$A$10,0,IF($N54=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N54-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N54>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N54-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N54,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N54,-$L$11,0),IF($N54<$A$11,0,IF($N54=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N54-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N54>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N54-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N54,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N54,-$L$12,0),IF($N54<$A$12,0,IF($N54=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N54-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N54>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N54-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N54,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N54,-$L$13,0),IF($N54<$A$13,0,IF($N54=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N54-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N54>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N54-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N54,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N54,-$L$14,0),IF($N54<$A$14,0,IF($N54=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N54-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N54>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N54-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N54,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N54,-$L$15,0),IF($N54<$A$15,0,IF($N54=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N54-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N54>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N54-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N54,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N54,-$L$16,0),IF($N54<$A$16,0,IF($N54=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N54-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N54>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N54-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N54,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N54,-$L$17,0),IF($N54<$A$17,0,IF($N54=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N54-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N54>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N54-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N54,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N54,-$L$18,0),IF($N54<$A$18,0,IF($N54=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N54-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N54>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N54-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N54,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N54,-$L$19,0),IF($N54<$A$19,0,IF($N54=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N54-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N54>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N54-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N54,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N54,-$L$20,0),IF($N54<$A$20,0,IF($N54=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N54-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N54>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N54-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N54,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N54,-$L$21,0),IF($N54<$A$21,0,IF($N54=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N54-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N54>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N54-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N54,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N54,-$L$22,0),IF($N54<$A$22,0,IF($N54=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N54-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N54>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N54-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N54,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N54,-$L$23,0),IF($N54<$A$23,0,IF($N54=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N54-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N54>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N54-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N54,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N54,-$L$24,0),IF($N54<$A$24,0,IF($N54=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N54-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N54>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N54-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N54,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N54,-$L$25,0),IF($N54<$A$25,0,IF($N54=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N54-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N54>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N54-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N54,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N54,-$L$26,0),IF($N54<$A$26,0,IF($N54=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N54-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N54>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N54-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N54,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N54,-$L$27,0),IF($N54<$A$27,0,IF($N54=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N54-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N54>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N54-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N54,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N54,-$L$28,0),IF($N54<$A$28,0,IF($N54=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N54-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N54>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N54-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N54,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N54,-$L$29,0),IF($N54<$A$29,0,IF($N54=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N54-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N54>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N54-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N54,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N54,-$L$30,0),IF($N54<$A$30,0,IF($N54=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N54-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N54>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N54-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N54,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N54,-$L$31,0),IF($N54<$A$31,0,IF($N54=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N54-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N54>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N54-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N54,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N54,-$L$32,0),IF($N54<$A$32,0,IF($N54=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N54-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N54>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N54-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N54,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N54,-$L$33,0),IF($N54<$A$33,0,IF($N54=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N54-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N54>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N54-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N54,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N54,-$L$34,0),IF($N54<$A$34,0,IF($N54=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N54-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N54>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N54-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N54,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N54,-$L$35,0),IF($N54<$A$35,0,IF($N54=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N54-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N54>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N54-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N54,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N54,-$L$36,0),IF($N54<$A$36,0,IF($N54=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N54-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N54>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N54-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N54,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N54,-$L$37,0),IF($N54<$A$37,0,IF($N54=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N54-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N54>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N54-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N54,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N54,-$L$38,0),IF($N54<$A$38,0,IF($N54=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N54-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N54>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N54-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N54,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N54,-$L$39,0),IF($N54<$A$39,0,IF($N54=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N54-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N54>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N54-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N54,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N54,-$L$40,0),IF($N54<$A$40,0,IF($N54=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N54-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N54>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N54-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N54,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N54,-$L$41,0),IF($N54<$A$41,0,IF($N54=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N54-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N54>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N54-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N54,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N54,-$L$42,0),IF($N54<$A$42,0,IF($N54=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N54-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N54>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N54-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N54,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N54,-$L$43,0),IF($N54<$A$43,0,IF($N54=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N54-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N54>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N54-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N54,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N54,-$L$44,0),IF($N54<$A$44,0,IF($N54=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N54-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N54>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N54-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N54,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N54,-$L$45,0),IF($N54<$A$45,0,IF($N54=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N54-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N54>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N54-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N54,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N54,-$L$46,0),IF($N54<$A$46,0,IF($N54=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N54-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N54>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N54-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N54,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N54,-$L$47,0),IF($N54<$A$47,0,IF($N54=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N54-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N54>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N54-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2022,{"$f":"+'I.  Own Operate Detail'!H$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!H$26","v":0},null,{"$f":"+E54","v":25},"d. ","opex other",null,null,null,null,2.5,{"$f":"NPV(i,BF$9:BF$58)","v":-143.2332884454334},2066,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N55,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N55,-$L$8,0),IF($N55<$A$8,0,IF($N55=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N55-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N55>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N55-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N55,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N55,-$L$9,0),IF($N55<$A$9,0,IF($N55=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N55-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N55>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N55-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N55,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N55,-$L$10,0),IF($N55<$A$10,0,IF($N55=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N55-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N55>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N55-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N55,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N55,-$L$11,0),IF($N55<$A$11,0,IF($N55=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N55-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N55>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N55-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N55,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N55,-$L$12,0),IF($N55<$A$12,0,IF($N55=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N55-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N55>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N55-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N55,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N55,-$L$13,0),IF($N55<$A$13,0,IF($N55=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N55-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N55>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N55-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N55,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N55,-$L$14,0),IF($N55<$A$14,0,IF($N55=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N55-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N55>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N55-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N55,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N55,-$L$15,0),IF($N55<$A$15,0,IF($N55=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N55-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N55>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N55-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N55,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N55,-$L$16,0),IF($N55<$A$16,0,IF($N55=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N55-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N55>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N55-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N55,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N55,-$L$17,0),IF($N55<$A$17,0,IF($N55=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N55-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N55>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N55-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N55,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N55,-$L$18,0),IF($N55<$A$18,0,IF($N55=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N55-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N55>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N55-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N55,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N55,-$L$19,0),IF($N55<$A$19,0,IF($N55=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N55-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N55>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N55-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N55,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N55,-$L$20,0),IF($N55<$A$20,0,IF($N55=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N55-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N55>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N55-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N55,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N55,-$L$21,0),IF($N55<$A$21,0,IF($N55=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N55-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N55>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N55-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N55,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N55,-$L$22,0),IF($N55<$A$22,0,IF($N55=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N55-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N55>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N55-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N55,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N55,-$L$23,0),IF($N55<$A$23,0,IF($N55=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N55-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N55>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N55-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N55,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N55,-$L$24,0),IF($N55<$A$24,0,IF($N55=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N55-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N55>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N55-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N55,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N55,-$L$25,0),IF($N55<$A$25,0,IF($N55=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N55-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N55>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N55-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N55,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N55,-$L$26,0),IF($N55<$A$26,0,IF($N55=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N55-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N55>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N55-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N55,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N55,-$L$27,0),IF($N55<$A$27,0,IF($N55=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N55-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N55>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N55-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N55,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N55,-$L$28,0),IF($N55<$A$28,0,IF($N55=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N55-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N55>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N55-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N55,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N55,-$L$29,0),IF($N55<$A$29,0,IF($N55=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N55-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N55>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N55-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N55,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N55,-$L$30,0),IF($N55<$A$30,0,IF($N55=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N55-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N55>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N55-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N55,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N55,-$L$31,0),IF($N55<$A$31,0,IF($N55=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N55-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N55>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N55-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N55,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N55,-$L$32,0),IF($N55<$A$32,0,IF($N55=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N55-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N55>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N55-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N55,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N55,-$L$33,0),IF($N55<$A$33,0,IF($N55=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N55-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N55>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N55-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N55,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N55,-$L$34,0),IF($N55<$A$34,0,IF($N55=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N55-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N55>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N55-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N55,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N55,-$L$35,0),IF($N55<$A$35,0,IF($N55=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N55-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N55>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N55-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N55,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N55,-$L$36,0),IF($N55<$A$36,0,IF($N55=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N55-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N55>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N55-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N55,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N55,-$L$37,0),IF($N55<$A$37,0,IF($N55=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N55-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N55>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N55-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N55,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N55,-$L$38,0),IF($N55<$A$38,0,IF($N55=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N55-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N55>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N55-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N55,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N55,-$L$39,0),IF($N55<$A$39,0,IF($N55=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N55-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N55>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N55-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N55,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N55,-$L$40,0),IF($N55<$A$40,0,IF($N55=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N55-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N55>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N55-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N55,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N55,-$L$41,0),IF($N55<$A$41,0,IF($N55=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N55-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N55>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N55-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N55,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N55,-$L$42,0),IF($N55<$A$42,0,IF($N55=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N55-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N55>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N55-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N55,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N55,-$L$43,0),IF($N55<$A$43,0,IF($N55=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N55-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N55>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N55-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N55,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N55,-$L$44,0),IF($N55<$A$44,0,IF($N55=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N55-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N55>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N55-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N55,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N55,-$L$45,0),IF($N55<$A$45,0,IF($N55=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N55-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N55>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N55-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N55,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N55,-$L$46,0),IF($N55<$A$46,0,IF($N55=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N55-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N55>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N55-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N55,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N55,-$L$47,0),IF($N55<$A$47,0,IF($N55=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N55-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N55>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N55-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2023,{"$f":"+'I.  Own Operate Detail'!I$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!I$26","v":0},100,25,null,null,null,null,null,null,null,{"$f":"SUM(M52:M55)","v":-12372.812523917522},2067,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N56,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N56,-$L$8,0),IF($N56<$A$8,0,IF($N56=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N56-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N56>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N56-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N56,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N56,-$L$9,0),IF($N56<$A$9,0,IF($N56=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N56-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N56>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N56-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N56,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N56,-$L$10,0),IF($N56<$A$10,0,IF($N56=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N56-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N56>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N56-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N56,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N56,-$L$11,0),IF($N56<$A$11,0,IF($N56=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N56-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N56>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N56-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N56,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N56,-$L$12,0),IF($N56<$A$12,0,IF($N56=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N56-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N56>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N56-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N56,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N56,-$L$13,0),IF($N56<$A$13,0,IF($N56=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N56-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N56>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N56-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N56,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N56,-$L$14,0),IF($N56<$A$14,0,IF($N56=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N56-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N56>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N56-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N56,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N56,-$L$15,0),IF($N56<$A$15,0,IF($N56=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N56-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N56>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N56-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N56,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N56,-$L$16,0),IF($N56<$A$16,0,IF($N56=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N56-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N56>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N56-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N56,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N56,-$L$17,0),IF($N56<$A$17,0,IF($N56=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N56-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N56>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N56-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N56,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N56,-$L$18,0),IF($N56<$A$18,0,IF($N56=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N56-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N56>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N56-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N56,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N56,-$L$19,0),IF($N56<$A$19,0,IF($N56=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N56-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N56>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N56-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N56,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N56,-$L$20,0),IF($N56<$A$20,0,IF($N56=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N56-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N56>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N56-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N56,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N56,-$L$21,0),IF($N56<$A$21,0,IF($N56=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N56-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N56>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N56-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N56,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N56,-$L$22,0),IF($N56<$A$22,0,IF($N56=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N56-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N56>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N56-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N56,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N56,-$L$23,0),IF($N56<$A$23,0,IF($N56=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N56-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N56>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N56-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N56,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N56,-$L$24,0),IF($N56<$A$24,0,IF($N56=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N56-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N56>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N56-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N56,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N56,-$L$25,0),IF($N56<$A$25,0,IF($N56=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N56-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N56>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N56-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N56,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N56,-$L$26,0),IF($N56<$A$26,0,IF($N56=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N56-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N56>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N56-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N56,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N56,-$L$27,0),IF($N56<$A$27,0,IF($N56=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N56-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N56>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N56-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N56,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N56,-$L$28,0),IF($N56<$A$28,0,IF($N56=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N56-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N56>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N56-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N56,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N56,-$L$29,0),IF($N56<$A$29,0,IF($N56=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N56-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N56>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N56-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N56,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N56,-$L$30,0),IF($N56<$A$30,0,IF($N56=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N56-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N56>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N56-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N56,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N56,-$L$31,0),IF($N56<$A$31,0,IF($N56=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N56-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N56>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N56-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N56,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N56,-$L$32,0),IF($N56<$A$32,0,IF($N56=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N56-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N56>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N56-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N56,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N56,-$L$33,0),IF($N56<$A$33,0,IF($N56=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N56-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N56>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N56-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N56,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N56,-$L$34,0),IF($N56<$A$34,0,IF($N56=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N56-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N56>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N56-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N56,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N56,-$L$35,0),IF($N56<$A$35,0,IF($N56=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N56-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N56>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N56-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N56,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N56,-$L$36,0),IF($N56<$A$36,0,IF($N56=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N56-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N56>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N56-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N56,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N56,-$L$37,0),IF($N56<$A$37,0,IF($N56=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N56-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N56>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N56-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N56,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N56,-$L$38,0),IF($N56<$A$38,0,IF($N56=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N56-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N56>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N56-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N56,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N56,-$L$39,0),IF($N56<$A$39,0,IF($N56=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N56-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N56>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N56-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N56,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N56,-$L$40,0),IF($N56<$A$40,0,IF($N56=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N56-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N56>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N56-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N56,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N56,-$L$41,0),IF($N56<$A$41,0,IF($N56=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N56-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N56>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N56-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N56,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N56,-$L$42,0),IF($N56<$A$42,0,IF($N56=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N56-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N56>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N56-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N56,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N56,-$L$43,0),IF($N56<$A$43,0,IF($N56=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N56-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N56>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N56-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N56,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N56,-$L$44,0),IF($N56<$A$44,0,IF($N56=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N56-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N56>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N56-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N56,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N56,-$L$45,0),IF($N56<$A$45,0,IF($N56=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N56-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N56>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N56-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N56,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N56,-$L$46,0),IF($N56<$A$46,0,IF($N56=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N56-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N56>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N56-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N56,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N56,-$L$47,0),IF($N56<$A$47,0,IF($N56=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N56-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N56>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N56-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2024,{"$f":"+'I.  Own Operate Detail'!J$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!J$26","v":0},null,25,{"$f":"IF(N62=0,\"\",\"*** WARNING! *** \")","v":""},null,null,null,null,null,null,null,2068,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N57,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N57,-$L$8,0),IF($N57<$A$8,0,IF($N57=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N57-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N57>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N57-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N57,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N57,-$L$9,0),IF($N57<$A$9,0,IF($N57=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N57-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N57>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N57-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N57,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N57,-$L$10,0),IF($N57<$A$10,0,IF($N57=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N57-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N57>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N57-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N57,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N57,-$L$11,0),IF($N57<$A$11,0,IF($N57=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N57-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N57>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N57-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N57,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N57,-$L$12,0),IF($N57<$A$12,0,IF($N57=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N57-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N57>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N57-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N57,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N57,-$L$13,0),IF($N57<$A$13,0,IF($N57=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N57-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N57>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N57-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N57,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N57,-$L$14,0),IF($N57<$A$14,0,IF($N57=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N57-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N57>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N57-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N57,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N57,-$L$15,0),IF($N57<$A$15,0,IF($N57=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N57-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N57>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N57-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N57,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N57,-$L$16,0),IF($N57<$A$16,0,IF($N57=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N57-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N57>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N57-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N57,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N57,-$L$17,0),IF($N57<$A$17,0,IF($N57=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N57-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N57>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N57-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N57,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N57,-$L$18,0),IF($N57<$A$18,0,IF($N57=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N57-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N57>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N57-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N57,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N57,-$L$19,0),IF($N57<$A$19,0,IF($N57=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N57-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N57>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N57-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N57,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N57,-$L$20,0),IF($N57<$A$20,0,IF($N57=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N57-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N57>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N57-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N57,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N57,-$L$21,0),IF($N57<$A$21,0,IF($N57=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N57-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N57>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N57-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N57,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N57,-$L$22,0),IF($N57<$A$22,0,IF($N57=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N57-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N57>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N57-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N57,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N57,-$L$23,0),IF($N57<$A$23,0,IF($N57=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N57-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N57>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N57-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N57,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N57,-$L$24,0),IF($N57<$A$24,0,IF($N57=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N57-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N57>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N57-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N57,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N57,-$L$25,0),IF($N57<$A$25,0,IF($N57=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N57-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N57>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N57-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N57,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N57,-$L$26,0),IF($N57<$A$26,0,IF($N57=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N57-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N57>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N57-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N57,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N57,-$L$27,0),IF($N57<$A$27,0,IF($N57=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N57-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N57>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N57-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N57,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N57,-$L$28,0),IF($N57<$A$28,0,IF($N57=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N57-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N57>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N57-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N57,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N57,-$L$29,0),IF($N57<$A$29,0,IF($N57=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N57-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N57>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N57-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N57,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N57,-$L$30,0),IF($N57<$A$30,0,IF($N57=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N57-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N57>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N57-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N57,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N57,-$L$31,0),IF($N57<$A$31,0,IF($N57=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N57-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N57>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N57-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N57,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N57,-$L$32,0),IF($N57<$A$32,0,IF($N57=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N57-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N57>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N57-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N57,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N57,-$L$33,0),IF($N57<$A$33,0,IF($N57=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N57-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N57>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N57-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N57,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N57,-$L$34,0),IF($N57<$A$34,0,IF($N57=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N57-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N57>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N57-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N57,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N57,-$L$35,0),IF($N57<$A$35,0,IF($N57=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N57-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N57>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N57-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N57,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N57,-$L$36,0),IF($N57<$A$36,0,IF($N57=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N57-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N57>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N57-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N57,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N57,-$L$37,0),IF($N57<$A$37,0,IF($N57=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N57-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N57>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N57-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N57,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N57,-$L$38,0),IF($N57<$A$38,0,IF($N57=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N57-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N57>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N57-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N57,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N57,-$L$39,0),IF($N57<$A$39,0,IF($N57=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N57-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N57>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N57-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N57,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N57,-$L$40,0),IF($N57<$A$40,0,IF($N57=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N57-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N57>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N57-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N57,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N57,-$L$41,0),IF($N57<$A$41,0,IF($N57=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N57-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N57>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N57-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N57,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N57,-$L$42,0),IF($N57<$A$42,0,IF($N57=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N57-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N57>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N57-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N57,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N57,-$L$43,0),IF($N57<$A$43,0,IF($N57=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N57-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N57>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N57-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N57,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N57,-$L$44,0),IF($N57<$A$44,0,IF($N57=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N57-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N57>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N57-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N57,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N57,-$L$45,0),IF($N57<$A$45,0,IF($N57=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N57-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N57>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N57-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N57,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N57,-$L$46,0),IF($N57<$A$46,0,IF($N57=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N57-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N57>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N57-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N57,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N57,-$L$47,0),IF($N57<$A$47,0,IF($N57=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N57-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N57>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N57-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2025,{"$f":"+'I.  Own Operate Detail'!K$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!K$26","v":0},null,25,{"$f":"IF(N62=0,\"\",\"NPV excludes some \")","v":""},null,null,null,null,null,null,null,2069,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N58,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N58,-$L$8,0),IF($N58<$A$8,0,IF($N58=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N58-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N58>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N58-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N58,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N58,-$L$9,0),IF($N58<$A$9,0,IF($N58=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N58-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N58>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N58-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N58,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N58,-$L$10,0),IF($N58<$A$10,0,IF($N58=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N58-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N58>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N58-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N58,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N58,-$L$11,0),IF($N58<$A$11,0,IF($N58=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N58-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N58>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N58-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N58,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N58,-$L$12,0),IF($N58<$A$12,0,IF($N58=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N58-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N58>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N58-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N58,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N58,-$L$13,0),IF($N58<$A$13,0,IF($N58=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N58-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N58>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N58-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N58,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N58,-$L$14,0),IF($N58<$A$14,0,IF($N58=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N58-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N58>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N58-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N58,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N58,-$L$15,0),IF($N58<$A$15,0,IF($N58=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N58-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N58>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N58-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N58,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N58,-$L$16,0),IF($N58<$A$16,0,IF($N58=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N58-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N58>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N58-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N58,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N58,-$L$17,0),IF($N58<$A$17,0,IF($N58=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N58-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N58>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N58-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N58,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N58,-$L$18,0),IF($N58<$A$18,0,IF($N58=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N58-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N58>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N58-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N58,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N58,-$L$19,0),IF($N58<$A$19,0,IF($N58=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N58-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N58>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N58-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N58,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N58,-$L$20,0),IF($N58<$A$20,0,IF($N58=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N58-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N58>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N58-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N58,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N58,-$L$21,0),IF($N58<$A$21,0,IF($N58=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N58-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N58>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N58-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N58,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N58,-$L$22,0),IF($N58<$A$22,0,IF($N58=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N58-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N58>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N58-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N58,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N58,-$L$23,0),IF($N58<$A$23,0,IF($N58=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N58-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N58>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N58-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N58,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N58,-$L$24,0),IF($N58<$A$24,0,IF($N58=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N58-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N58>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N58-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N58,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N58,-$L$25,0),IF($N58<$A$25,0,IF($N58=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N58-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N58>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N58-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N58,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N58,-$L$26,0),IF($N58<$A$26,0,IF($N58=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N58-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N58>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N58-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N58,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N58,-$L$27,0),IF($N58<$A$27,0,IF($N58=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N58-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N58>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N58-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N58,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N58,-$L$28,0),IF($N58<$A$28,0,IF($N58=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N58-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N58>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N58-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N58,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N58,-$L$29,0),IF($N58<$A$29,0,IF($N58=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N58-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N58>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N58-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N58,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N58,-$L$30,0),IF($N58<$A$30,0,IF($N58=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N58-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N58>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N58-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N58,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N58,-$L$31,0),IF($N58<$A$31,0,IF($N58=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N58-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N58>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N58-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N58,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N58,-$L$32,0),IF($N58<$A$32,0,IF($N58=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N58-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N58>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N58-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N58,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N58,-$L$33,0),IF($N58<$A$33,0,IF($N58=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N58-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N58>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N58-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N58,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N58,-$L$34,0),IF($N58<$A$34,0,IF($N58=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N58-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N58>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N58-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N58,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N58,-$L$35,0),IF($N58<$A$35,0,IF($N58=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N58-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N58>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N58-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N58,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N58,-$L$36,0),IF($N58<$A$36,0,IF($N58=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N58-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N58>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N58-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N58,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N58,-$L$37,0),IF($N58<$A$37,0,IF($N58=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N58-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N58>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N58-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N58,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N58,-$L$38,0),IF($N58<$A$38,0,IF($N58=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N58-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N58>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N58-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N58,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N58,-$L$39,0),IF($N58<$A$39,0,IF($N58=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N58-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N58>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N58-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N58,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N58,-$L$40,0),IF($N58<$A$40,0,IF($N58=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N58-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N58>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N58-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N58,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N58,-$L$41,0),IF($N58<$A$41,0,IF($N58=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N58-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N58>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N58-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N58,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N58,-$L$42,0),IF($N58<$A$42,0,IF($N58=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N58-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N58>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N58-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N58,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N58,-$L$43,0),IF($N58<$A$43,0,IF($N58=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N58-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N58>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N58-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N58,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N58,-$L$44,0),IF($N58<$A$44,0,IF($N58=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N58-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N58>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N58-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N58,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N58,-$L$45,0),IF($N58<$A$45,0,IF($N58=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N58-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N58>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N58-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N58,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N58,-$L$46,0),IF($N58<$A$46,0,IF($N58=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N58-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N58>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N58-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N58,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N58,-$L$47,0),IF($N58<$A$47,0,IF($N58=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N58-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N58>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N58-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2026,{"$f":"+'I.  Own Operate Detail'!L$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!L$26","v":14160},null,25,{"$f":"IF(N62=0,\"\",IF(N62=2,\"expenses/revenues \",\"project expenditures \"))","v":""},null,null,null,"Total NPV ($000)",null,null,{"$f":"M48+M56","v":-18758.436557855581},{"$f":"sp","v":"10"},{"$f":"Edition","v":"ExtraCap"}]
[2027,{"$f":"+'I.  Own Operate Detail'!M$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!M$26","v":0},null,25,{"$f":"IF(N62=0,\" \",IF(N62=3,\"& expenses/revenues \",\"outside study period. \"))","v":" "},null,null,null,null,null,null,null,{"$f":"IF(AND(OR(MIN(A8:A47)>=fy,COUNT(A8:A47)=0),MAX(A8:A47)<fy+sp),0,1)","v":0},"cap error"]
[2028,{"$f":"+'I.  Own Operate Detail'!N$25","v":9.6},{"$f":"+'I.  Own Operate Detail'!N$26","v":3000},null,25,{"$f":"IF(N62=3,\"outside study period.\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(COUNT(OFFSET(B52,sp,0,51-sp,4))=0,0,2)","v":0},"exp error"]
[2029,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60+N61","v":0},"tot errors"]
[2030,null,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2031,null,null,null,null,null,"DESCRIPTION OF ALTERNATIVE:  Continue to own and operate Line 306.  Maintain line to provide safe and reliable service to PG&E customers and SoCalGas customers (Served through master exchange agreement:  1.  Morro Bay Intertie and 2.  Atascadero/Edelman tap)  Future capex includes specific major projects plus historical 10 yr avg annual capex of  $172.2K (escalated).  Column D is general misc O&M.  "]
[2032]
[2033,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N8,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N8,-$L$8,0),IF($N8<$A$8,0,IF($N8=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N8>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N8,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N8,-$L$9,0),IF($N8<$A$9,0,IF($N8=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N8>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N8,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N8,-$L$10,0),IF($N8<$A$10,0,IF($N8=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N8>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N8,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N8,-$L$11,0),IF($N8<$A$11,0,IF($N8=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N8>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N8,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N8,-$L$12,0),IF($N8<$A$12,0,IF($N8=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N8>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N8,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N8,-$L$13,0),IF($N8<$A$13,0,IF($N8=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N8>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N8,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N8,-$L$14,0),IF($N8<$A$14,0,IF($N8=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N8>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N8,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N8,-$L$15,0),IF($N8<$A$15,0,IF($N8=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N8>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N8,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N8,-$L$16,0),IF($N8<$A$16,0,IF($N8=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N8>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N8,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N8,-$L$17,0),IF($N8<$A$17,0,IF($N8=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N8>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N8,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N8,-$L$18,0),IF($N8<$A$18,0,IF($N8=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N8>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N8,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N8,-$L$19,0),IF($N8<$A$19,0,IF($N8=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N8>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N8,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N8,-$L$20,0),IF($N8<$A$20,0,IF($N8=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N8>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N8,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N8,-$L$21,0),IF($N8<$A$21,0,IF($N8=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N8>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N8,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N8,-$L$22,0),IF($N8<$A$22,0,IF($N8=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N8>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N8,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N8,-$L$23,0),IF($N8<$A$23,0,IF($N8=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N8>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N8,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N8,-$L$24,0),IF($N8<$A$24,0,IF($N8=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N8>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N8,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N8,-$L$25,0),IF($N8<$A$25,0,IF($N8=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N8>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N8,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N8,-$L$26,0),IF($N8<$A$26,0,IF($N8=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N8>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N8,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N8,-$L$27,0),IF($N8<$A$27,0,IF($N8=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N8>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N8,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N8,-$L$28,0),IF($N8<$A$28,0,IF($N8=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N8>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N8,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N8,-$L$29,0),IF($N8<$A$29,0,IF($N8=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N8>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N8,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N8,-$L$30,0),IF($N8<$A$30,0,IF($N8=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N8>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N8,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N8,-$L$31,0),IF($N8<$A$31,0,IF($N8=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N8>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N8,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N8,-$L$32,0),IF($N8<$A$32,0,IF($N8=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N8>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N8,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N8,-$L$33,0),IF($N8<$A$33,0,IF($N8=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N8>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N8,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N8,-$L$34,0),IF($N8<$A$34,0,IF($N8=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N8>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N8,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N8,-$L$35,0),IF($N8<$A$35,0,IF($N8=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N8>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N8,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N8,-$L$36,0),IF($N8<$A$36,0,IF($N8=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N8>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N8,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N8,-$L$37,0),IF($N8<$A$37,0,IF($N8=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N8>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N8,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N8,-$L$38,0),IF($N8<$A$38,0,IF($N8=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N8>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N8,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N8,-$L$39,0),IF($N8<$A$39,0,IF($N8=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N8>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N8,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N8,-$L$40,0),IF($N8<$A$40,0,IF($N8=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N8>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N8,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N8,-$L$41,0),IF($N8<$A$41,0,IF($N8=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N8>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N8,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N8,-$L$42,0),IF($N8<$A$42,0,IF($N8=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N8>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N8,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N8,-$L$43,0),IF($N8<$A$43,0,IF($N8=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N8>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N8,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N8,-$L$44,0),IF($N8<$A$44,0,IF($N8=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N8>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N8,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N8,-$L$45,0),IF($N8<$A$45,0,IF($N8=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N8>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N8,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N8,-$L$46,0),IF($N8<$A$46,0,IF($N8=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N8>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N8,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N8,-$L$47,0),IF($N8<$A$47,0,IF($N8=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N8>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"BC9","v":0},-1697.7866300000001,0,-18.454202500000001,{"$f":"SUM(O66:BF66)","v":-1716.2408325000001}]
[{"$f":"A66+1","v":2034},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N9,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N9,-$L$8,0),IF($N9<$A$8,0,IF($N9=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N9>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N9,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N9,-$L$9,0),IF($N9<$A$9,0,IF($N9=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N9>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N9,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N9,-$L$10,0),IF($N9<$A$10,0,IF($N9=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N9>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N9,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N9,-$L$11,0),IF($N9<$A$11,0,IF($N9=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N9>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N9,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N9,-$L$12,0),IF($N9<$A$12,0,IF($N9=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N9>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N9,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N9,-$L$13,0),IF($N9<$A$13,0,IF($N9=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N9>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N9,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N9,-$L$14,0),IF($N9<$A$14,0,IF($N9=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N9>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N9,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N9,-$L$15,0),IF($N9<$A$15,0,IF($N9=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N9>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N9,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N9,-$L$16,0),IF($N9<$A$16,0,IF($N9=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N9>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N9,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N9,-$L$17,0),IF($N9<$A$17,0,IF($N9=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N9>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N9,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N9,-$L$18,0),IF($N9<$A$18,0,IF($N9=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N9>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N9,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N9,-$L$19,0),IF($N9<$A$19,0,IF($N9=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N9>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N9,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N9,-$L$20,0),IF($N9<$A$20,0,IF($N9=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N9>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N9,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N9,-$L$21,0),IF($N9<$A$21,0,IF($N9=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N9>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N9,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N9,-$L$22,0),IF($N9<$A$22,0,IF($N9=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N9>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N9,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N9,-$L$23,0),IF($N9<$A$23,0,IF($N9=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N9>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N9,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N9,-$L$24,0),IF($N9<$A$24,0,IF($N9=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N9>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N9,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N9,-$L$25,0),IF($N9<$A$25,0,IF($N9=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N9>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N9,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N9,-$L$26,0),IF($N9<$A$26,0,IF($N9=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N9>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N9,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N9,-$L$27,0),IF($N9<$A$27,0,IF($N9=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N9>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N9,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N9,-$L$28,0),IF($N9<$A$28,0,IF($N9=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N9>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N9,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N9,-$L$29,0),IF($N9<$A$29,0,IF($N9=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N9>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N9,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N9,-$L$30,0),IF($N9<$A$30,0,IF($N9=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N9>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N9,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N9,-$L$31,0),IF($N9<$A$31,0,IF($N9=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N9>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N9,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N9,-$L$32,0),IF($N9<$A$32,0,IF($N9=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N9>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N9,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N9,-$L$33,0),IF($N9<$A$33,0,IF($N9=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N9>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N9,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N9,-$L$34,0),IF($N9<$A$34,0,IF($N9=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N9>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N9,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N9,-$L$35,0),IF($N9<$A$35,0,IF($N9=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N9>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N9,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N9,-$L$36,0),IF($N9<$A$36,0,IF($N9=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N9>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N9,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N9,-$L$37,0),IF($N9<$A$37,0,IF($N9=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N9>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N9,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N9,-$L$38,0),IF($N9<$A$38,0,IF($N9=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N9>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N9,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N9,-$L$39,0),IF($N9<$A$39,0,IF($N9=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N9>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N9,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N9,-$L$40,0),IF($N9<$A$40,0,IF($N9=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N9>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N9,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N9,-$L$41,0),IF($N9<$A$41,0,IF($N9=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N9>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N9,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N9,-$L$42,0),IF($N9<$A$42,0,IF($N9=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N9>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N9,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N9,-$L$43,0),IF($N9<$A$43,0,IF($N9=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N9>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N9,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N9,-$L$44,0),IF($N9<$A$44,0,IF($N9=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N9>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N9,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N9,-$L$45,0),IF($N9<$A$45,0,IF($N9=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N9>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N9,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N9,-$L$46,0),IF($N9<$A$46,0,IF($N9=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N9>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N9,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N9,-$L$47,0),IF($N9<$A$47,0,IF($N9=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N9>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-7.263574103999999,0,0,-18.915557562499998,{"$f":"SUM(O67:BF67)","v":-26.179131666499998}]
[{"$f":"A67+1","v":2035},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N10,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N10,-$L$8,0),IF($N10<$A$8,0,IF($N10=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N10>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N10,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N10,-$L$9,0),IF($N10<$A$9,0,IF($N10=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N10>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N10,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N10,-$L$10,0),IF($N10<$A$10,0,IF($N10=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N10>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N10,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N10,-$L$11,0),IF($N10<$A$11,0,IF($N10=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N10>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N10,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N10,-$L$12,0),IF($N10<$A$12,0,IF($N10=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N10>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N10,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N10,-$L$13,0),IF($N10<$A$13,0,IF($N10=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N10>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N10,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N10,-$L$14,0),IF($N10<$A$14,0,IF($N10=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N10>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N10,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N10,-$L$15,0),IF($N10<$A$15,0,IF($N10=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N10>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N10,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N10,-$L$16,0),IF($N10<$A$16,0,IF($N10=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N10>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N10,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N10,-$L$17,0),IF($N10<$A$17,0,IF($N10=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N10>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N10,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N10,-$L$18,0),IF($N10<$A$18,0,IF($N10=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N10>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N10,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N10,-$L$19,0),IF($N10<$A$19,0,IF($N10=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N10>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N10,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N10,-$L$20,0),IF($N10<$A$20,0,IF($N10=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N10>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N10,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N10,-$L$21,0),IF($N10<$A$21,0,IF($N10=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N10>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N10,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N10,-$L$22,0),IF($N10<$A$22,0,IF($N10=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N10>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N10,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N10,-$L$23,0),IF($N10<$A$23,0,IF($N10=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N10>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N10,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N10,-$L$24,0),IF($N10<$A$24,0,IF($N10=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N10>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N10,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N10,-$L$25,0),IF($N10<$A$25,0,IF($N10=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N10>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N10,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N10,-$L$26,0),IF($N10<$A$26,0,IF($N10=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N10>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N10,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N10,-$L$27,0),IF($N10<$A$27,0,IF($N10=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N10>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N10,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N10,-$L$28,0),IF($N10<$A$28,0,IF($N10=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N10>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N10,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N10,-$L$29,0),IF($N10<$A$29,0,IF($N10=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N10>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N10,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N10,-$L$30,0),IF($N10<$A$30,0,IF($N10=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N10>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N10,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N10,-$L$31,0),IF($N10<$A$31,0,IF($N10=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N10>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N10,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N10,-$L$32,0),IF($N10<$A$32,0,IF($N10=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N10>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N10,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N10,-$L$33,0),IF($N10<$A$33,0,IF($N10=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N10>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N10,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N10,-$L$34,0),IF($N10<$A$34,0,IF($N10=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N10>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N10,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N10,-$L$35,0),IF($N10<$A$35,0,IF($N10=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N10>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N10,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N10,-$L$36,0),IF($N10<$A$36,0,IF($N10=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N10>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N10,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N10,-$L$37,0),IF($N10<$A$37,0,IF($N10=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N10>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N10,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N10,-$L$38,0),IF($N10<$A$38,0,IF($N10=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N10>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N10,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N10,-$L$39,0),IF($N10<$A$39,0,IF($N10=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N10>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N10,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N10,-$L$40,0),IF($N10<$A$40,0,IF($N10=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N10>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N10,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N10,-$L$41,0),IF($N10<$A$41,0,IF($N10=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N10>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N10,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N10,-$L$42,0),IF($N10<$A$42,0,IF($N10=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N10>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N10,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N10,-$L$43,0),IF($N10<$A$43,0,IF($N10=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N10>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N10,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N10,-$L$44,0),IF($N10<$A$44,0,IF($N10=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N10>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N10,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N10,-$L$45,0),IF($N10<$A$45,0,IF($N10=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N10>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N10,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N10,-$L$46,0),IF($N10<$A$46,0,IF($N10=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N10>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N10,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N10,-$L$47,0),IF($N10<$A$47,0,IF($N10=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N10>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-7.4451634565999987,-2326.6135801874998,0,-19.388446501562498,{"$f":"SUM(O68:BF68)","v":-2353.4471901456623}]
[{"$f":"A68+1","v":2036},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N11,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N11,-$L$8,0),IF($N11<$A$8,0,IF($N11=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N11>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N11,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N11,-$L$9,0),IF($N11<$A$9,0,IF($N11=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N11>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N11,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N11,-$L$10,0),IF($N11<$A$10,0,IF($N11=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N11>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N11,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N11,-$L$11,0),IF($N11<$A$11,0,IF($N11=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N11>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N11,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N11,-$L$12,0),IF($N11<$A$12,0,IF($N11=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N11>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N11,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N11,-$L$13,0),IF($N11<$A$13,0,IF($N11=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N11>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N11,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N11,-$L$14,0),IF($N11<$A$14,0,IF($N11=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N11>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N11,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N11,-$L$15,0),IF($N11<$A$15,0,IF($N11=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N11>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N11,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N11,-$L$16,0),IF($N11<$A$16,0,IF($N11=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N11>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N11,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N11,-$L$17,0),IF($N11<$A$17,0,IF($N11=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N11>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N11,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N11,-$L$18,0),IF($N11<$A$18,0,IF($N11=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N11>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N11,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N11,-$L$19,0),IF($N11<$A$19,0,IF($N11=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N11>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N11,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N11,-$L$20,0),IF($N11<$A$20,0,IF($N11=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N11>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N11,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N11,-$L$21,0),IF($N11<$A$21,0,IF($N11=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N11>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N11,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N11,-$L$22,0),IF($N11<$A$22,0,IF($N11=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N11>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N11,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N11,-$L$23,0),IF($N11<$A$23,0,IF($N11=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N11>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N11,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N11,-$L$24,0),IF($N11<$A$24,0,IF($N11=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N11>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N11,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N11,-$L$25,0),IF($N11<$A$25,0,IF($N11=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N11>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N11,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N11,-$L$26,0),IF($N11<$A$26,0,IF($N11=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N11>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N11,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N11,-$L$27,0),IF($N11<$A$27,0,IF($N11=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N11>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N11,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N11,-$L$28,0),IF($N11<$A$28,0,IF($N11=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N11>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N11,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N11,-$L$29,0),IF($N11<$A$29,0,IF($N11=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N11>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N11,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N11,-$L$30,0),IF($N11<$A$30,0,IF($N11=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N11>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N11,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N11,-$L$31,0),IF($N11<$A$31,0,IF($N11=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N11>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N11,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N11,-$L$32,0),IF($N11<$A$32,0,IF($N11=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N11>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N11,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N11,-$L$33,0),IF($N11<$A$33,0,IF($N11=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N11>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N11,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N11,-$L$34,0),IF($N11<$A$34,0,IF($N11=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N11>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N11,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N11,-$L$35,0),IF($N11<$A$35,0,IF($N11=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N11>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N11,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N11,-$L$36,0),IF($N11<$A$36,0,IF($N11=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N11>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N11,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N11,-$L$37,0),IF($N11<$A$37,0,IF($N11=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N11>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N11,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N11,-$L$38,0),IF($N11<$A$38,0,IF($N11=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N11>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N11,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N11,-$L$39,0),IF($N11<$A$39,0,IF($N11=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N11>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N11,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N11,-$L$40,0),IF($N11<$A$40,0,IF($N11=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N11>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N11,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N11,-$L$41,0),IF($N11<$A$41,0,IF($N11=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N11>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N11,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N11,-$L$42,0),IF($N11<$A$42,0,IF($N11=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N11>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N11,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N11,-$L$43,0),IF($N11<$A$43,0,IF($N11=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N11>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N11,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N11,-$L$44,0),IF($N11<$A$44,0,IF($N11=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N11>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N11,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N11,-$L$45,0),IF($N11<$A$45,0,IF($N11=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N11>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N11,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N11,-$L$46,0),IF($N11<$A$46,0,IF($N11=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N11>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N11,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N11,-$L$47,0),IF($N11<$A$47,0,IF($N11=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N11>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"BC12","v":-7.6312925430149985},0,0,-19.873157664101559,{"$f":"SUM(O69:BF69)","v":-27.504450207116555}]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N12,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N12,-$L$8,0),IF($N12<$A$8,0,IF($N12=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N12>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N12,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N12,-$L$9,0),IF($N12<$A$9,0,IF($N12=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N12>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N12,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N12,-$L$10,0),IF($N12<$A$10,0,IF($N12=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N12>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N12,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N12,-$L$11,0),IF($N12<$A$11,0,IF($N12=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N12>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N12,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N12,-$L$12,0),IF($N12<$A$12,0,IF($N12=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N12>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N12,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N12,-$L$13,0),IF($N12<$A$13,0,IF($N12=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N12>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N12,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N12,-$L$14,0),IF($N12<$A$14,0,IF($N12=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N12>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N12,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N12,-$L$15,0),IF($N12<$A$15,0,IF($N12=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N12>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N12,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N12,-$L$16,0),IF($N12<$A$16,0,IF($N12=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N12>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N12,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N12,-$L$17,0),IF($N12<$A$17,0,IF($N12=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N12>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N12,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N12,-$L$18,0),IF($N12<$A$18,0,IF($N12=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N12>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N12,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N12,-$L$19,0),IF($N12<$A$19,0,IF($N12=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N12>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N12,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N12,-$L$20,0),IF($N12<$A$20,0,IF($N12=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N12>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N12,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N12,-$L$21,0),IF($N12<$A$21,0,IF($N12=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N12>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N12,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N12,-$L$22,0),IF($N12<$A$22,0,IF($N12=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N12>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N12,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N12,-$L$23,0),IF($N12<$A$23,0,IF($N12=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N12>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N12,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N12,-$L$24,0),IF($N12<$A$24,0,IF($N12=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N12>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N12,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N12,-$L$25,0),IF($N12<$A$25,0,IF($N12=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N12>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N12,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N12,-$L$26,0),IF($N12<$A$26,0,IF($N12=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N12>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N12,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N12,-$L$27,0),IF($N12<$A$27,0,IF($N12=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N12>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N12,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N12,-$L$28,0),IF($N12<$A$28,0,IF($N12=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N12>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N12,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N12,-$L$29,0),IF($N12<$A$29,0,IF($N12=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N12>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N12,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N12,-$L$30,0),IF($N12<$A$30,0,IF($N12=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N12>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N12,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N12,-$L$31,0),IF($N12<$A$31,0,IF($N12=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N12>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N12,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N12,-$L$32,0),IF($N12<$A$32,0,IF($N12=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N12>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N12,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N12,-$L$33,0),IF($N12<$A$33,0,IF($N12=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N12>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N12,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N12,-$L$34,0),IF($N12<$A$34,0,IF($N12=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N12>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N12,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N12,-$L$35,0),IF($N12<$A$35,0,IF($N12=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N12>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N12,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N12,-$L$36,0),IF($N12<$A$36,0,IF($N12=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N12>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N12,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N12,-$L$37,0),IF($N12<$A$37,0,IF($N12=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N12>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N12,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N12,-$L$38,0),IF($N12<$A$38,0,IF($N12=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N12>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N12,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N12,-$L$39,0),IF($N12<$A$39,0,IF($N12=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N12>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N12,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N12,-$L$40,0),IF($N12<$A$40,0,IF($N12=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N12>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N12,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N12,-$L$41,0),IF($N12<$A$41,0,IF($N12=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N12>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N12,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N12,-$L$42,0),IF($N12<$A$42,0,IF($N12=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N12>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N12,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N12,-$L$43,0),IF($N12<$A$43,0,IF($N12=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N12>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N12,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N12,-$L$44,0),IF($N12<$A$44,0,IF($N12=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N12>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N12,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N12,-$L$45,0),IF($N12<$A$45,0,IF($N12=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N12>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N12,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N12,-$L$46,0),IF($N12<$A$46,0,IF($N12=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N12>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N12,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N12,-$L$47,0),IF($N12<$A$47,0,IF($N12=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N12>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-7.8220748565903726,0,-81.479946422816383,-20.369986605704096,{"$f":"SUM(O70:BF70)","v":-109.67200788511086}]
[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]

{"sheet":"II.  Proposal - Sell ","index":4,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,11,1,12],[2,11,2,12],[43,1,43,3],[44,1,44,3],[45,1,45,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[63,6,80,12],[51,6,51,9],[52,6,52,9],[53,6,53,9],[59,5,59,8],[60,5,60,8],[54,6,54,9],[56,5,56,8],[58,5,58,8],[57,5,57,8],[50,7,50,8],[46,1,46,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[42,1,42,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[21,1,21,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[12,1,12,3],[13,1,13,3],[5,8,5,9],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,{"$f":"\"\"&Summary!A2","v":"Sale of Line 306 and Alternatives"},null,null,null,null,null,{"$f":"IF($N$62>0,\"Warning - Excludes\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"\"\"&Summary!A3","v":""},null,null,null,null,null,{"$f":"IF($N$62>0,\"cost data outside\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"\"Alternative A\"&\" - \"&Summary!B14","v":"Alternative A - Sell Pipeline"},null,null,null,null,null,{"$f":"IF($N$62>0,\"study period.\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"IF(COUNT(A8:A47)=COUNT(E8:E47),IF(NOT(ISNA(M48)),IF(BH48=0,IF(BI48=0,IF(NOT(ISERROR(M59)),\"\",\"*** Error! - Check for invalid data entry ***\"),\"*** Error! - Salvage values must be zero or greater than 1 or less than negative 1 ***\"),\"*** Error! - A service life must be entered for each capital expenditure ***\"),\"*** Error! - NPV error value may be caused by invalid expenditure type ***\"),\"*** Error! - Some project expenditures are missing data for year or cost ***\")","v":""}]
[]
[{"$f":"\"Project Expenditures Over \"&sp&\" Years (\"&fy&\"-\"&fy+sp-1&\") in $000 *\"","v":"Project Expenditures Over 10 Years (2019-2028) in $000 *"},null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[null,null,null,null,null,2.5,null,null,0,{"$f":"IF(OR(H8=0,G8=\"exp\",G8=\"atx\"),\"\",IF(TRIM(I8)=\"\",IF(OR(A8<fy,A8>=fy+sp),0,IF(OR(G8=\"land\",G8=\"gasc\"),100,ROUND(100*MAX(0,A8+H8-fy-sp)/H8,0))),\"\"))","v":""},{"$f":"IF(TRIM(I8)=\"\",J8,I8)","v":0},{"$f":"IF(OR(A8<fy,A8>=fy+sp),0,E8*(1+F8%)^(A8-date))","v":0},{"$f":"NPV(i,O9:O58)+O8","v":0},{"$f":"fy","v":2019},{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N8,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N8,-$L$8,0),IF($N8<$A$8,0,IF($N8=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N8>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N8,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N8,-$L$9,0),IF($N8<$A$9,0,IF($N8=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N8>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N8,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N8,-$L$10,0),IF($N8<$A$10,0,IF($N8=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N8>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N8,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N8,-$L$11,0),IF($N8<$A$11,0,IF($N8=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N8>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N8,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N8,-$L$12,0),IF($N8<$A$12,0,IF($N8=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N8>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N8,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N8,-$L$13,0),IF($N8<$A$13,0,IF($N8=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N8>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N8,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N8,-$L$14,0),IF($N8<$A$14,0,IF($N8=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N8>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N8,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N8,-$L$15,0),IF($N8<$A$15,0,IF($N8=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N8>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N8,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N8,-$L$16,0),IF($N8<$A$16,0,IF($N8=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N8>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N8,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N8,-$L$17,0),IF($N8<$A$17,0,IF($N8=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N8>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N8,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N8,-$L$18,0),IF($N8<$A$18,0,IF($N8=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N8>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N8,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N8,-$L$19,0),IF($N8<$A$19,0,IF($N8=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N8>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N8,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N8,-$L$20,0),IF($N8<$A$20,0,IF($N8=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N8>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N8,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N8,-$L$21,0),IF($N8<$A$21,0,IF($N8=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N8>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N8,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N8,-$L$22,0),IF($N8<$A$22,0,IF($N8=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N8>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N8,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N8,-$L$23,0),IF($N8<$A$23,0,IF($N8=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N8>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N8,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N8,-$L$24,0),IF($N8<$A$24,0,IF($N8=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N8>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N8,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N8,-$L$25,0),IF($N8<$A$25,0,IF($N8=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N8>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N8,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N8,-$L$26,0),IF($N8<$A$26,0,IF($N8=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N8>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N8,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N8,-$L$27,0),IF($N8<$A$27,0,IF($N8=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N8>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N8,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N8,-$L$28,0),IF($N8<$A$28,0,IF($N8=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N8>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N8,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N8,-$L$29,0),IF($N8<$A$29,0,IF($N8=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N8>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N8,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N8,-$L$30,0),IF($N8<$A$30,0,IF($N8=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N8>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N8,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N8,-$L$31,0),IF($N8<$A$31,0,IF($N8=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N8>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N8,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N8,-$L$32,0),IF($N8<$A$32,0,IF($N8=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N8>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N8,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N8,-$L$33,0),IF($N8<$A$33,0,IF($N8=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N8>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N8,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N8,-$L$34,0),IF($N8<$A$34,0,IF($N8=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N8>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N8,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N8,-$L$35,0),IF($N8<$A$35,0,IF($N8=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N8>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N8,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N8,-$L$36,0),IF($N8<$A$36,0,IF($N8=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N8>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N8,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N8,-$L$37,0),IF($N8<$A$37,0,IF($N8=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N8>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N8,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N8,-$L$38,0),IF($N8<$A$38,0,IF($N8=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N8>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N8,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N8,-$L$39,0),IF($N8<$A$39,0,IF($N8=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N8>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N8,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N8,-$L$40,0),IF($N8<$A$40,0,IF($N8=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N8>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N8,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N8,-$L$41,0),IF($N8<$A$41,0,IF($N8=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N8>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N8,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N8,-$L$42,0),IF($N8<$A$42,0,IF($N8=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N8>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N8,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N8,-$L$43,0),IF($N8<$A$43,0,IF($N8=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N8>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N8,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N8,-$L$44,0),IF($N8<$A$44,0,IF($N8=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N8>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N8,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N8,-$L$45,0),IF($N8<$A$45,0,IF($N8=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N8>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N8,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N8,-$L$46,0),IF($N8<$A$46,0,IF($N8=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N8>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N8,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N8,-$L$47,0),IF($N8<$A$47,0,IF($N8=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N8>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"SUM(O8:BF8)","v":0},{"$f":"IF(AND(NOT(TRIM(G8)=\"\"),NOT(G8=0),NOT(G8=\"exp\"),NOT(G8=\"atx\"),OR(H8=0,ISTEXT(H8))),1,0)","v":0},{"$f":"IF(OR(K8=0,K8>1,K8<-1),0,1)","v":0},{"$f":"IF(OR(ISNUMBER(FIND(\"pv\",G8,1)), LEFT(G8,2)=\"st\", G8=\"geo\", G8=\"wnd18\", G8=\"wnd19\"),1,0)","v":0},0]
[null,null,null,null,null,2.5,null,null,0,"",{"$f":"IF(TRIM(I9)=\"\",J9,I9)","v":0},{"$f":"IF(OR(A9<fy,A9>=fy+sp),0,E9*(1+F9%)^(A9-date))","v":0},{"$f":"NPV(i,P9:P58)+P8","v":0},{"$f":"N8+1","v":2020},{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N9,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N9,-$L$8,0),IF($N9<$A$8,0,IF($N9=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N9>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N9,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N9,-$L$9,0),IF($N9<$A$9,0,IF($N9=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N9>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N9,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N9,-$L$10,0),IF($N9<$A$10,0,IF($N9=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N9>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N9,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N9,-$L$11,0),IF($N9<$A$11,0,IF($N9=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N9>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N9,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N9,-$L$12,0),IF($N9<$A$12,0,IF($N9=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N9>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N9,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N9,-$L$13,0),IF($N9<$A$13,0,IF($N9=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N9>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N9,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N9,-$L$14,0),IF($N9<$A$14,0,IF($N9=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N9>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N9,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N9,-$L$15,0),IF($N9<$A$15,0,IF($N9=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N9>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N9,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N9,-$L$16,0),IF($N9<$A$16,0,IF($N9=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N9>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N9,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N9,-$L$17,0),IF($N9<$A$17,0,IF($N9=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N9>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N9,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N9,-$L$18,0),IF($N9<$A$18,0,IF($N9=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N9>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N9,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N9,-$L$19,0),IF($N9<$A$19,0,IF($N9=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N9>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N9,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N9,-$L$20,0),IF($N9<$A$20,0,IF($N9=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N9>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N9,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N9,-$L$21,0),IF($N9<$A$21,0,IF($N9=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N9>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N9,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N9,-$L$22,0),IF($N9<$A$22,0,IF($N9=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N9>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N9,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N9,-$L$23,0),IF($N9<$A$23,0,IF($N9=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N9>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N9,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N9,-$L$24,0),IF($N9<$A$24,0,IF($N9=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N9>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N9,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N9,-$L$25,0),IF($N9<$A$25,0,IF($N9=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N9>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N9,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N9,-$L$26,0),IF($N9<$A$26,0,IF($N9=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N9>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N9,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N9,-$L$27,0),IF($N9<$A$27,0,IF($N9=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N9>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N9,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N9,-$L$28,0),IF($N9<$A$28,0,IF($N9=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N9>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N9,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N9,-$L$29,0),IF($N9<$A$29,0,IF($N9=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N9>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N9,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N9,-$L$30,0),IF($N9<$A$30,0,IF($N9=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N9>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N9,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N9,-$L$31,0),IF($N9<$A$31,0,IF($N9=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N9>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N9,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N9,-$L$32,0),IF($N9<$A$32,0,IF($N9=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N9>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N9,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N9,-$L$33,0),IF($N9<$A$33,0,IF($N9=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N9>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N9,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N9,-$L$34,0),IF($N9<$A$34,0,IF($N9=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N9>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N9,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N9,-$L$35,0),IF($N9<$A$35,0,IF($N9=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N9>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N9,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N9,-$L$36,0),IF($N9<$A$36,0,IF($N9=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N9>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N9,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N9,-$L$37,0),IF($N9<$A$37,0,IF($N9=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N9>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N9,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N9,-$L$38,0),IF($N9<$A$38,0,IF($N9=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N9>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N9,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N9,-$L$39,0),IF($N9<$A$39,0,IF($N9=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N9>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N9,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N9,-$L$40,0),IF($N9<$A$40,0,IF($N9=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N9>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N9,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N9,-$L$41,0),IF($N9<$A$41,0,IF($N9=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N9>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N9,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N9,-$L$42,0),IF($N9<$A$42,0,IF($N9=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N9>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N9,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N9,-$L$43,0),IF($N9<$A$43,0,IF($N9=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N9>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N9,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N9,-$L$44,0),IF($N9<$A$44,0,IF($N9=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N9>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N9,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N9,-$L$45,0),IF($N9<$A$45,0,IF($N9=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N9>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N9,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N9,-$L$46,0),IF($N9<$A$46,0,IF($N9=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N9>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N9,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N9,-$L$47,0),IF($N9<$A$47,0,IF($N9=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N9>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(B52),0,B52)*(tr-1)*(1+$L$52%)^($N9-date),0)","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(C52),0,C52)*(tr-1)*(1+$L$53%)^($N9-date),0)","v":-1697.7866300000001},{"$f":"IF($N8<fy+sp,IF(ISTEXT(D52),0,D52)*(tr-1)*(1+$L$54%)^($N9-date),0)","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(E52),0,E52)*(tr-1)*(1+$L$55%)^($N9-date),0)","v":0},-1697.7866300000001,{"$f":"IF(AND(NOT(TRIM(G9)=\"\"),NOT(G9=0),NOT(G9=\"exp\"),NOT(G9=\"atx\"),OR(H9=0,ISTEXT(H9))),1,0)","v":0},0,{"$f":"IF(OR(ISNUMBER(FIND(\"pv\",G9,1)), LEFT(G9,2)=\"st\", G9=\"geo\", G9=\"wnd18\", G9=\"wnd19\"),1,0)","v":0},0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,Q9:Q58)+Q8","v":0},2021,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N10,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N10,-$L$8,0),IF($N10<$A$8,0,IF($N10=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N10>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N10,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N10,-$L$9,0),IF($N10<$A$9,0,IF($N10=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N10>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N10,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N10,-$L$10,0),IF($N10<$A$10,0,IF($N10=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N10>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N10,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N10,-$L$11,0),IF($N10<$A$11,0,IF($N10=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N10>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N10,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N10,-$L$12,0),IF($N10<$A$12,0,IF($N10=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N10>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N10,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N10,-$L$13,0),IF($N10<$A$13,0,IF($N10=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N10>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N10,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N10,-$L$14,0),IF($N10<$A$14,0,IF($N10=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N10>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N10,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N10,-$L$15,0),IF($N10<$A$15,0,IF($N10=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N10>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N10,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N10,-$L$16,0),IF($N10<$A$16,0,IF($N10=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N10>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N10,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N10,-$L$17,0),IF($N10<$A$17,0,IF($N10=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N10>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N10,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N10,-$L$18,0),IF($N10<$A$18,0,IF($N10=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N10>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N10,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N10,-$L$19,0),IF($N10<$A$19,0,IF($N10=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N10>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N10,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N10,-$L$20,0),IF($N10<$A$20,0,IF($N10=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N10>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N10,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N10,-$L$21,0),IF($N10<$A$21,0,IF($N10=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N10>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N10,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N10,-$L$22,0),IF($N10<$A$22,0,IF($N10=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N10>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N10,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N10,-$L$23,0),IF($N10<$A$23,0,IF($N10=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N10>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N10,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N10,-$L$24,0),IF($N10<$A$24,0,IF($N10=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N10>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N10,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N10,-$L$25,0),IF($N10<$A$25,0,IF($N10=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N10>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N10,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N10,-$L$26,0),IF($N10<$A$26,0,IF($N10=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N10>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N10,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N10,-$L$27,0),IF($N10<$A$27,0,IF($N10=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N10>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N10,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N10,-$L$28,0),IF($N10<$A$28,0,IF($N10=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N10>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N10,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N10,-$L$29,0),IF($N10<$A$29,0,IF($N10=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N10>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N10,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N10,-$L$30,0),IF($N10<$A$30,0,IF($N10=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N10>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N10,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N10,-$L$31,0),IF($N10<$A$31,0,IF($N10=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N10>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N10,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N10,-$L$32,0),IF($N10<$A$32,0,IF($N10=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N10>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N10,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N10,-$L$33,0),IF($N10<$A$33,0,IF($N10=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N10>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N10,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N10,-$L$34,0),IF($N10<$A$34,0,IF($N10=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N10>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N10,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N10,-$L$35,0),IF($N10<$A$35,0,IF($N10=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N10>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N10,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N10,-$L$36,0),IF($N10<$A$36,0,IF($N10=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N10>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N10,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N10,-$L$37,0),IF($N10<$A$37,0,IF($N10=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N10>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N10,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N10,-$L$38,0),IF($N10<$A$38,0,IF($N10=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N10>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N10,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N10,-$L$39,0),IF($N10<$A$39,0,IF($N10=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N10>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N10,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N10,-$L$40,0),IF($N10<$A$40,0,IF($N10=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N10>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N10,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N10,-$L$41,0),IF($N10<$A$41,0,IF($N10=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N10>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N10,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N10,-$L$42,0),IF($N10<$A$42,0,IF($N10=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N10>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N10,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N10,-$L$43,0),IF($N10<$A$43,0,IF($N10=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N10>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N10,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N10,-$L$44,0),IF($N10<$A$44,0,IF($N10=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N10>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N10,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N10,-$L$45,0),IF($N10<$A$45,0,IF($N10=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N10>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N10,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N10,-$L$46,0),IF($N10<$A$46,0,IF($N10=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N10>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N10,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N10,-$L$47,0),IF($N10<$A$47,0,IF($N10=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N10>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N9<fy+sp,IF(ISTEXT(B53),0,B53)*(tr-1)*(1+$L$52%)^($N10-date),0)","v":15232.577989524421},0,0,0,15232.577989524421,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,R9:R58)+R8","v":0},2022,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N11,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N11,-$L$8,0),IF($N11<$A$8,0,IF($N11=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N11>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N11,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N11,-$L$9,0),IF($N11<$A$9,0,IF($N11=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N11>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N11,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N11,-$L$10,0),IF($N11<$A$10,0,IF($N11=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N11>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N11,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N11,-$L$11,0),IF($N11<$A$11,0,IF($N11=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N11>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N11,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N11,-$L$12,0),IF($N11<$A$12,0,IF($N11=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N11>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N11,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N11,-$L$13,0),IF($N11<$A$13,0,IF($N11=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N11>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N11,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N11,-$L$14,0),IF($N11<$A$14,0,IF($N11=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N11>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N11,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N11,-$L$15,0),IF($N11<$A$15,0,IF($N11=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N11>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N11,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N11,-$L$16,0),IF($N11<$A$16,0,IF($N11=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N11>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N11,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N11,-$L$17,0),IF($N11<$A$17,0,IF($N11=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N11>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N11,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N11,-$L$18,0),IF($N11<$A$18,0,IF($N11=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N11>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N11,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N11,-$L$19,0),IF($N11<$A$19,0,IF($N11=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N11>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N11,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N11,-$L$20,0),IF($N11<$A$20,0,IF($N11=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N11>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N11,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N11,-$L$21,0),IF($N11<$A$21,0,IF($N11=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N11>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N11,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N11,-$L$22,0),IF($N11<$A$22,0,IF($N11=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N11>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N11,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N11,-$L$23,0),IF($N11<$A$23,0,IF($N11=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N11>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N11,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N11,-$L$24,0),IF($N11<$A$24,0,IF($N11=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N11>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N11,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N11,-$L$25,0),IF($N11<$A$25,0,IF($N11=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N11>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N11,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N11,-$L$26,0),IF($N11<$A$26,0,IF($N11=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N11>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N11,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N11,-$L$27,0),IF($N11<$A$27,0,IF($N11=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N11>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N11,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N11,-$L$28,0),IF($N11<$A$28,0,IF($N11=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N11>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N11,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N11,-$L$29,0),IF($N11<$A$29,0,IF($N11=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N11>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N11,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N11,-$L$30,0),IF($N11<$A$30,0,IF($N11=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N11>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N11,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N11,-$L$31,0),IF($N11<$A$31,0,IF($N11=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N11>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N11,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N11,-$L$32,0),IF($N11<$A$32,0,IF($N11=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N11>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N11,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N11,-$L$33,0),IF($N11<$A$33,0,IF($N11=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N11>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N11,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N11,-$L$34,0),IF($N11<$A$34,0,IF($N11=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N11>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N11,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N11,-$L$35,0),IF($N11<$A$35,0,IF($N11=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N11>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N11,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N11,-$L$36,0),IF($N11<$A$36,0,IF($N11=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N11>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N11,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N11,-$L$37,0),IF($N11<$A$37,0,IF($N11=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N11>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N11,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N11,-$L$38,0),IF($N11<$A$38,0,IF($N11=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N11>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N11,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N11,-$L$39,0),IF($N11<$A$39,0,IF($N11=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N11>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N11,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N11,-$L$40,0),IF($N11<$A$40,0,IF($N11=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N11>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N11,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N11,-$L$41,0),IF($N11<$A$41,0,IF($N11=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N11>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N11,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N11,-$L$42,0),IF($N11<$A$42,0,IF($N11=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N11>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N11,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N11,-$L$43,0),IF($N11<$A$43,0,IF($N11=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N11>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N11,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N11,-$L$44,0),IF($N11<$A$44,0,IF($N11=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N11>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N11,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N11,-$L$45,0),IF($N11<$A$45,0,IF($N11=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N11>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N11,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N11,-$L$46,0),IF($N11<$A$46,0,IF($N11=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N11>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N11,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N11,-$L$47,0),IF($N11<$A$47,0,IF($N11=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N11>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N10<fy+sp,IF(ISTEXT(B54),0,B54)*(tr-1)*(1+$L$52%)^($N11-date),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,S9:S58)+S8","v":0},2023,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N12,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N12,-$L$8,0),IF($N12<$A$8,0,IF($N12=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N12>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N12,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N12,-$L$9,0),IF($N12<$A$9,0,IF($N12=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N12>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N12,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N12,-$L$10,0),IF($N12<$A$10,0,IF($N12=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N12>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N12,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N12,-$L$11,0),IF($N12<$A$11,0,IF($N12=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N12>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N12,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N12,-$L$12,0),IF($N12<$A$12,0,IF($N12=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N12>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N12,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N12,-$L$13,0),IF($N12<$A$13,0,IF($N12=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N12>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N12,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N12,-$L$14,0),IF($N12<$A$14,0,IF($N12=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N12>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N12,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N12,-$L$15,0),IF($N12<$A$15,0,IF($N12=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N12>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N12,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N12,-$L$16,0),IF($N12<$A$16,0,IF($N12=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N12>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N12,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N12,-$L$17,0),IF($N12<$A$17,0,IF($N12=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N12>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N12,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N12,-$L$18,0),IF($N12<$A$18,0,IF($N12=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N12>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N12,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N12,-$L$19,0),IF($N12<$A$19,0,IF($N12=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N12>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N12,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N12,-$L$20,0),IF($N12<$A$20,0,IF($N12=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N12>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N12,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N12,-$L$21,0),IF($N12<$A$21,0,IF($N12=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N12>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N12,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N12,-$L$22,0),IF($N12<$A$22,0,IF($N12=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N12>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N12,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N12,-$L$23,0),IF($N12<$A$23,0,IF($N12=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N12>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N12,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N12,-$L$24,0),IF($N12<$A$24,0,IF($N12=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N12>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N12,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N12,-$L$25,0),IF($N12<$A$25,0,IF($N12=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N12>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N12,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N12,-$L$26,0),IF($N12<$A$26,0,IF($N12=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N12>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N12,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N12,-$L$27,0),IF($N12<$A$27,0,IF($N12=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N12>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N12,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N12,-$L$28,0),IF($N12<$A$28,0,IF($N12=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N12>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N12,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N12,-$L$29,0),IF($N12<$A$29,0,IF($N12=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N12>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N12,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N12,-$L$30,0),IF($N12<$A$30,0,IF($N12=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N12>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N12,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N12,-$L$31,0),IF($N12<$A$31,0,IF($N12=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N12>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N12,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N12,-$L$32,0),IF($N12<$A$32,0,IF($N12=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N12>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N12,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N12,-$L$33,0),IF($N12<$A$33,0,IF($N12=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N12>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N12,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N12,-$L$34,0),IF($N12<$A$34,0,IF($N12=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N12>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N12,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N12,-$L$35,0),IF($N12<$A$35,0,IF($N12=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N12>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N12,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N12,-$L$36,0),IF($N12<$A$36,0,IF($N12=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N12>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N12,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N12,-$L$37,0),IF($N12<$A$37,0,IF($N12=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N12>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N12,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N12,-$L$38,0),IF($N12<$A$38,0,IF($N12=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N12>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N12,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N12,-$L$39,0),IF($N12<$A$39,0,IF($N12=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N12>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N12,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N12,-$L$40,0),IF($N12<$A$40,0,IF($N12=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N12>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N12,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N12,-$L$41,0),IF($N12<$A$41,0,IF($N12=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N12>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N12,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N12,-$L$42,0),IF($N12<$A$42,0,IF($N12=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N12>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N12,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N12,-$L$43,0),IF($N12<$A$43,0,IF($N12=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N12>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N12,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N12,-$L$44,0),IF($N12<$A$44,0,IF($N12=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N12>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N12,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N12,-$L$45,0),IF($N12<$A$45,0,IF($N12=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N12>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N12,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N12,-$L$46,0),IF($N12<$A$46,0,IF($N12=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N12>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N12,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N12,-$L$47,0),IF($N12<$A$47,0,IF($N12=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N12>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,T9:T58)+T8","v":0},2024,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N13,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N13,-$L$8,0),IF($N13<$A$8,0,IF($N13=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N13-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N13>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N13-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N13,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N13,-$L$9,0),IF($N13<$A$9,0,IF($N13=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N13-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N13>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N13-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N13,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N13,-$L$10,0),IF($N13<$A$10,0,IF($N13=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N13-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N13>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N13-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N13,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N13,-$L$11,0),IF($N13<$A$11,0,IF($N13=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N13-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N13>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N13-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N13,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N13,-$L$12,0),IF($N13<$A$12,0,IF($N13=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N13-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N13>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N13-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N13,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N13,-$L$13,0),IF($N13<$A$13,0,IF($N13=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N13-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N13>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N13-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N13,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N13,-$L$14,0),IF($N13<$A$14,0,IF($N13=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N13-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N13>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N13-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N13,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N13,-$L$15,0),IF($N13<$A$15,0,IF($N13=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N13-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N13>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N13-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N13,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N13,-$L$16,0),IF($N13<$A$16,0,IF($N13=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N13-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N13>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N13-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N13,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N13,-$L$17,0),IF($N13<$A$17,0,IF($N13=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N13-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N13>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N13-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N13,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N13,-$L$18,0),IF($N13<$A$18,0,IF($N13=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N13-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N13>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N13-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N13,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N13,-$L$19,0),IF($N13<$A$19,0,IF($N13=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N13-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N13>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N13-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N13,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N13,-$L$20,0),IF($N13<$A$20,0,IF($N13=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N13-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N13>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N13-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N13,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N13,-$L$21,0),IF($N13<$A$21,0,IF($N13=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N13-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N13>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N13-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N13,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N13,-$L$22,0),IF($N13<$A$22,0,IF($N13=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N13-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N13>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N13-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N13,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N13,-$L$23,0),IF($N13<$A$23,0,IF($N13=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N13-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N13>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N13-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N13,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N13,-$L$24,0),IF($N13<$A$24,0,IF($N13=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N13-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N13>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N13-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N13,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N13,-$L$25,0),IF($N13<$A$25,0,IF($N13=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N13-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N13>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N13-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N13,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N13,-$L$26,0),IF($N13<$A$26,0,IF($N13=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N13-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N13>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N13-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N13,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N13,-$L$27,0),IF($N13<$A$27,0,IF($N13=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N13-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N13>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N13-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N13,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N13,-$L$28,0),IF($N13<$A$28,0,IF($N13=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N13-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N13>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N13-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N13,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N13,-$L$29,0),IF($N13<$A$29,0,IF($N13=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N13-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N13>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N13-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N13,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N13,-$L$30,0),IF($N13<$A$30,0,IF($N13=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N13-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N13>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N13-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N13,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N13,-$L$31,0),IF($N13<$A$31,0,IF($N13=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N13-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N13>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N13-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N13,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N13,-$L$32,0),IF($N13<$A$32,0,IF($N13=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N13-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N13>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N13-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N13,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N13,-$L$33,0),IF($N13<$A$33,0,IF($N13=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N13-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N13>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N13-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N13,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N13,-$L$34,0),IF($N13<$A$34,0,IF($N13=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N13-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N13>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N13-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N13,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N13,-$L$35,0),IF($N13<$A$35,0,IF($N13=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N13-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N13>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N13-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N13,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N13,-$L$36,0),IF($N13<$A$36,0,IF($N13=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N13-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N13>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N13-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N13,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N13,-$L$37,0),IF($N13<$A$37,0,IF($N13=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N13-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N13>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N13-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N13,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N13,-$L$38,0),IF($N13<$A$38,0,IF($N13=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N13-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N13>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N13-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N13,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N13,-$L$39,0),IF($N13<$A$39,0,IF($N13=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N13-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N13>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N13-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N13,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N13,-$L$40,0),IF($N13<$A$40,0,IF($N13=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N13-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N13>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N13-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N13,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N13,-$L$41,0),IF($N13<$A$41,0,IF($N13=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N13-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N13>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N13-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N13,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N13,-$L$42,0),IF($N13<$A$42,0,IF($N13=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N13-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N13>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N13-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N13,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N13,-$L$43,0),IF($N13<$A$43,0,IF($N13=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N13-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N13>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N13-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N13,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N13,-$L$44,0),IF($N13<$A$44,0,IF($N13=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N13-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N13>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N13-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N13,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N13,-$L$45,0),IF($N13<$A$45,0,IF($N13=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N13-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N13>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N13-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N13,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N13,-$L$46,0),IF($N13<$A$46,0,IF($N13=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N13-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N13>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N13-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N13,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N13,-$L$47,0),IF($N13<$A$47,0,IF($N13=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N13-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N13>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N13-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,U$9:U$58)+U$8","v":0},2025,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N14,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N14,-$L$8,0),IF($N14<$A$8,0,IF($N14=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N14-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N14>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N14-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N14,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N14,-$L$9,0),IF($N14<$A$9,0,IF($N14=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N14-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N14>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N14-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N14,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N14,-$L$10,0),IF($N14<$A$10,0,IF($N14=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N14-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N14>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N14-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N14,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N14,-$L$11,0),IF($N14<$A$11,0,IF($N14=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N14-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N14>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N14-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N14,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N14,-$L$12,0),IF($N14<$A$12,0,IF($N14=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N14-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N14>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N14-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N14,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N14,-$L$13,0),IF($N14<$A$13,0,IF($N14=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N14-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N14>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N14-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N14,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N14,-$L$14,0),IF($N14<$A$14,0,IF($N14=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N14-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N14>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N14-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N14,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N14,-$L$15,0),IF($N14<$A$15,0,IF($N14=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N14-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N14>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N14-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N14,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N14,-$L$16,0),IF($N14<$A$16,0,IF($N14=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N14-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N14>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N14-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N14,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N14,-$L$17,0),IF($N14<$A$17,0,IF($N14=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N14-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N14>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N14-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N14,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N14,-$L$18,0),IF($N14<$A$18,0,IF($N14=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N14-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N14>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N14-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N14,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N14,-$L$19,0),IF($N14<$A$19,0,IF($N14=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N14-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N14>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N14-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N14,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N14,-$L$20,0),IF($N14<$A$20,0,IF($N14=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N14-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N14>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N14-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N14,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N14,-$L$21,0),IF($N14<$A$21,0,IF($N14=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N14-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N14>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N14-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N14,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N14,-$L$22,0),IF($N14<$A$22,0,IF($N14=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N14-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N14>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N14-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N14,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N14,-$L$23,0),IF($N14<$A$23,0,IF($N14=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N14-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N14>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N14-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N14,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N14,-$L$24,0),IF($N14<$A$24,0,IF($N14=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N14-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N14>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N14-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N14,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N14,-$L$25,0),IF($N14<$A$25,0,IF($N14=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N14-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N14>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N14-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N14,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N14,-$L$26,0),IF($N14<$A$26,0,IF($N14=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N14-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N14>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N14-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N14,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N14,-$L$27,0),IF($N14<$A$27,0,IF($N14=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N14-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N14>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N14-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N14,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N14,-$L$28,0),IF($N14<$A$28,0,IF($N14=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N14-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N14>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N14-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N14,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N14,-$L$29,0),IF($N14<$A$29,0,IF($N14=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N14-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N14>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N14-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N14,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N14,-$L$30,0),IF($N14<$A$30,0,IF($N14=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N14-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N14>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N14-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N14,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N14,-$L$31,0),IF($N14<$A$31,0,IF($N14=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N14-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N14>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N14-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N14,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N14,-$L$32,0),IF($N14<$A$32,0,IF($N14=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N14-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N14>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N14-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N14,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N14,-$L$33,0),IF($N14<$A$33,0,IF($N14=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N14-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N14>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N14-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N14,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N14,-$L$34,0),IF($N14<$A$34,0,IF($N14=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N14-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N14>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N14-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N14,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N14,-$L$35,0),IF($N14<$A$35,0,IF($N14=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N14-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N14>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N14-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N14,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N14,-$L$36,0),IF($N14<$A$36,0,IF($N14=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N14-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N14>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N14-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N14,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N14,-$L$37,0),IF($N14<$A$37,0,IF($N14=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N14-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N14>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N14-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N14,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N14,-$L$38,0),IF($N14<$A$38,0,IF($N14=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N14-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N14>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N14-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N14,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N14,-$L$39,0),IF($N14<$A$39,0,IF($N14=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N14-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N14>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N14-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N14,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N14,-$L$40,0),IF($N14<$A$40,0,IF($N14=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N14-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N14>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N14-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N14,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N14,-$L$41,0),IF($N14<$A$41,0,IF($N14=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N14-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N14>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N14-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N14,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N14,-$L$42,0),IF($N14<$A$42,0,IF($N14=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N14-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N14>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N14-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N14,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N14,-$L$43,0),IF($N14<$A$43,0,IF($N14=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N14-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N14>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N14-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N14,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N14,-$L$44,0),IF($N14<$A$44,0,IF($N14=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N14-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N14>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N14-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N14,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N14,-$L$45,0),IF($N14<$A$45,0,IF($N14=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N14-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N14>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N14-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N14,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N14,-$L$46,0),IF($N14<$A$46,0,IF($N14=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N14-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N14>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N14-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N14,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N14,-$L$47,0),IF($N14<$A$47,0,IF($N14=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N14-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N14>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N14-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,V$9:V$58)+V$8","v":0},2026,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N15,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N15,-$L$8,0),IF($N15<$A$8,0,IF($N15=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N15-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N15>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N15-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N15,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N15,-$L$9,0),IF($N15<$A$9,0,IF($N15=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N15-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N15>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N15-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N15,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N15,-$L$10,0),IF($N15<$A$10,0,IF($N15=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N15-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N15>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N15-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N15,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N15,-$L$11,0),IF($N15<$A$11,0,IF($N15=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N15-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N15>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N15-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N15,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N15,-$L$12,0),IF($N15<$A$12,0,IF($N15=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N15-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N15>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N15-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N15,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N15,-$L$13,0),IF($N15<$A$13,0,IF($N15=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N15-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N15>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N15-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N15,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N15,-$L$14,0),IF($N15<$A$14,0,IF($N15=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N15-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N15>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N15-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N15,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N15,-$L$15,0),IF($N15<$A$15,0,IF($N15=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N15-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N15>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N15-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N15,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N15,-$L$16,0),IF($N15<$A$16,0,IF($N15=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N15-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N15>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N15-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N15,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N15,-$L$17,0),IF($N15<$A$17,0,IF($N15=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N15-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N15>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N15-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N15,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N15,-$L$18,0),IF($N15<$A$18,0,IF($N15=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N15-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N15>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N15-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N15,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N15,-$L$19,0),IF($N15<$A$19,0,IF($N15=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N15-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N15>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N15-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N15,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N15,-$L$20,0),IF($N15<$A$20,0,IF($N15=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N15-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N15>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N15-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N15,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N15,-$L$21,0),IF($N15<$A$21,0,IF($N15=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N15-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N15>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N15-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N15,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N15,-$L$22,0),IF($N15<$A$22,0,IF($N15=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N15-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N15>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N15-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N15,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N15,-$L$23,0),IF($N15<$A$23,0,IF($N15=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N15-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N15>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N15-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N15,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N15,-$L$24,0),IF($N15<$A$24,0,IF($N15=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N15-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N15>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N15-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N15,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N15,-$L$25,0),IF($N15<$A$25,0,IF($N15=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N15-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N15>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N15-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N15,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N15,-$L$26,0),IF($N15<$A$26,0,IF($N15=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N15-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N15>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N15-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N15,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N15,-$L$27,0),IF($N15<$A$27,0,IF($N15=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N15-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N15>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N15-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N15,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N15,-$L$28,0),IF($N15<$A$28,0,IF($N15=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N15-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N15>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N15-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N15,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N15,-$L$29,0),IF($N15<$A$29,0,IF($N15=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N15-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N15>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N15-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N15,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N15,-$L$30,0),IF($N15<$A$30,0,IF($N15=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N15-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N15>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N15-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N15,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N15,-$L$31,0),IF($N15<$A$31,0,IF($N15=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N15-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N15>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N15-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N15,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N15,-$L$32,0),IF($N15<$A$32,0,IF($N15=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N15-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N15>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N15-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N15,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N15,-$L$33,0),IF($N15<$A$33,0,IF($N15=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N15-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N15>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N15-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N15,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N15,-$L$34,0),IF($N15<$A$34,0,IF($N15=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N15-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N15>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N15-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N15,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N15,-$L$35,0),IF($N15<$A$35,0,IF($N15=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N15-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N15>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N15-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N15,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N15,-$L$36,0),IF($N15<$A$36,0,IF($N15=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N15-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N15>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N15-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N15,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N15,-$L$37,0),IF($N15<$A$37,0,IF($N15=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N15-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N15>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N15-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N15,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N15,-$L$38,0),IF($N15<$A$38,0,IF($N15=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N15-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N15>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N15-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N15,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N15,-$L$39,0),IF($N15<$A$39,0,IF($N15=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N15-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N15>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N15-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N15,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N15,-$L$40,0),IF($N15<$A$40,0,IF($N15=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N15-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N15>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N15-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N15,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N15,-$L$41,0),IF($N15<$A$41,0,IF($N15=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N15-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N15>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N15-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N15,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N15,-$L$42,0),IF($N15<$A$42,0,IF($N15=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N15-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N15>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N15-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N15,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N15,-$L$43,0),IF($N15<$A$43,0,IF($N15=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N15-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N15>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N15-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N15,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N15,-$L$44,0),IF($N15<$A$44,0,IF($N15=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N15-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N15>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N15-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N15,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N15,-$L$45,0),IF($N15<$A$45,0,IF($N15=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N15-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N15>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N15-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N15,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N15,-$L$46,0),IF($N15<$A$46,0,IF($N15=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N15-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N15>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N15-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N15,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N15,-$L$47,0),IF($N15<$A$47,0,IF($N15=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N15-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N15>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N15-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,W$9:W$58)+W$8","v":0},2027,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N16,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N16,-$L$8,0),IF($N16<$A$8,0,IF($N16=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N16-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N16>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N16-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N16,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N16,-$L$9,0),IF($N16<$A$9,0,IF($N16=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N16-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N16>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N16-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N16,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N16,-$L$10,0),IF($N16<$A$10,0,IF($N16=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N16-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N16>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N16-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N16,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N16,-$L$11,0),IF($N16<$A$11,0,IF($N16=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N16-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N16>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N16-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N16,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N16,-$L$12,0),IF($N16<$A$12,0,IF($N16=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N16-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N16>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N16-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N16,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N16,-$L$13,0),IF($N16<$A$13,0,IF($N16=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N16-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N16>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N16-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N16,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N16,-$L$14,0),IF($N16<$A$14,0,IF($N16=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N16-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N16>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N16-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N16,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N16,-$L$15,0),IF($N16<$A$15,0,IF($N16=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N16-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N16>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N16-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N16,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N16,-$L$16,0),IF($N16<$A$16,0,IF($N16=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N16-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N16>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N16-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N16,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N16,-$L$17,0),IF($N16<$A$17,0,IF($N16=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N16-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N16>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N16-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N16,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N16,-$L$18,0),IF($N16<$A$18,0,IF($N16=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N16-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N16>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N16-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N16,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N16,-$L$19,0),IF($N16<$A$19,0,IF($N16=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N16-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N16>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N16-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N16,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N16,-$L$20,0),IF($N16<$A$20,0,IF($N16=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N16-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N16>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N16-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N16,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N16,-$L$21,0),IF($N16<$A$21,0,IF($N16=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N16-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N16>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N16-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N16,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N16,-$L$22,0),IF($N16<$A$22,0,IF($N16=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N16-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N16>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N16-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N16,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N16,-$L$23,0),IF($N16<$A$23,0,IF($N16=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N16-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N16>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N16-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N16,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N16,-$L$24,0),IF($N16<$A$24,0,IF($N16=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N16-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N16>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N16-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N16,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N16,-$L$25,0),IF($N16<$A$25,0,IF($N16=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N16-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N16>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N16-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N16,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N16,-$L$26,0),IF($N16<$A$26,0,IF($N16=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N16-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N16>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N16-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N16,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N16,-$L$27,0),IF($N16<$A$27,0,IF($N16=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N16-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N16>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N16-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N16,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N16,-$L$28,0),IF($N16<$A$28,0,IF($N16=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N16-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N16>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N16-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N16,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N16,-$L$29,0),IF($N16<$A$29,0,IF($N16=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N16-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N16>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N16-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N16,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N16,-$L$30,0),IF($N16<$A$30,0,IF($N16=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N16-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N16>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N16-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N16,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N16,-$L$31,0),IF($N16<$A$31,0,IF($N16=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N16-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N16>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N16-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N16,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N16,-$L$32,0),IF($N16<$A$32,0,IF($N16=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N16-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N16>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N16-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N16,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N16,-$L$33,0),IF($N16<$A$33,0,IF($N16=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N16-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N16>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N16-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N16,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N16,-$L$34,0),IF($N16<$A$34,0,IF($N16=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N16-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N16>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N16-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N16,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N16,-$L$35,0),IF($N16<$A$35,0,IF($N16=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N16-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N16>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N16-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N16,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N16,-$L$36,0),IF($N16<$A$36,0,IF($N16=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N16-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N16>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N16-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N16,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N16,-$L$37,0),IF($N16<$A$37,0,IF($N16=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N16-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N16>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N16-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N16,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N16,-$L$38,0),IF($N16<$A$38,0,IF($N16=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N16-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N16>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N16-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N16,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N16,-$L$39,0),IF($N16<$A$39,0,IF($N16=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N16-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N16>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N16-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N16,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N16,-$L$40,0),IF($N16<$A$40,0,IF($N16=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N16-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N16>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N16-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N16,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N16,-$L$41,0),IF($N16<$A$41,0,IF($N16=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N16-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N16>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N16-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N16,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N16,-$L$42,0),IF($N16<$A$42,0,IF($N16=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N16-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N16>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N16-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N16,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N16,-$L$43,0),IF($N16<$A$43,0,IF($N16=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N16-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N16>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N16-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N16,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N16,-$L$44,0),IF($N16<$A$44,0,IF($N16=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N16-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N16>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N16-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N16,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N16,-$L$45,0),IF($N16<$A$45,0,IF($N16=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N16-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N16>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N16-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N16,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N16,-$L$46,0),IF($N16<$A$46,0,IF($N16=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N16-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N16>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N16-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N16,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N16,-$L$47,0),IF($N16<$A$47,0,IF($N16=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N16-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N16>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N16-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,X$9:X$58)+X$8","v":0},2028,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N17,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N17,-$L$8,0),IF($N17<$A$8,0,IF($N17=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N17-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N17>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N17-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N17,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N17,-$L$9,0),IF($N17<$A$9,0,IF($N17=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N17-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N17>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N17-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N17,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N17,-$L$10,0),IF($N17<$A$10,0,IF($N17=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N17-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N17>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N17-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N17,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N17,-$L$11,0),IF($N17<$A$11,0,IF($N17=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N17-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N17>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N17-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N17,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N17,-$L$12,0),IF($N17<$A$12,0,IF($N17=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N17-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N17>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N17-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N17,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N17,-$L$13,0),IF($N17<$A$13,0,IF($N17=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N17-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N17>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N17-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N17,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N17,-$L$14,0),IF($N17<$A$14,0,IF($N17=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N17-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N17>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N17-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N17,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N17,-$L$15,0),IF($N17<$A$15,0,IF($N17=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N17-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N17>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N17-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N17,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N17,-$L$16,0),IF($N17<$A$16,0,IF($N17=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N17-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N17>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N17-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N17,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N17,-$L$17,0),IF($N17<$A$17,0,IF($N17=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N17-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N17>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N17-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N17,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N17,-$L$18,0),IF($N17<$A$18,0,IF($N17=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N17-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N17>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N17-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N17,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N17,-$L$19,0),IF($N17<$A$19,0,IF($N17=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N17-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N17>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N17-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N17,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N17,-$L$20,0),IF($N17<$A$20,0,IF($N17=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N17-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N17>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N17-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N17,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N17,-$L$21,0),IF($N17<$A$21,0,IF($N17=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N17-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N17>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N17-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N17,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N17,-$L$22,0),IF($N17<$A$22,0,IF($N17=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N17-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N17>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N17-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N17,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N17,-$L$23,0),IF($N17<$A$23,0,IF($N17=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N17-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N17>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N17-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N17,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N17,-$L$24,0),IF($N17<$A$24,0,IF($N17=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N17-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N17>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N17-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N17,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N17,-$L$25,0),IF($N17<$A$25,0,IF($N17=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N17-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N17>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N17-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N17,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N17,-$L$26,0),IF($N17<$A$26,0,IF($N17=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N17-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N17>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N17-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N17,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N17,-$L$27,0),IF($N17<$A$27,0,IF($N17=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N17-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N17>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N17-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N17,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N17,-$L$28,0),IF($N17<$A$28,0,IF($N17=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N17-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N17>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N17-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N17,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N17,-$L$29,0),IF($N17<$A$29,0,IF($N17=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N17-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N17>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N17-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N17,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N17,-$L$30,0),IF($N17<$A$30,0,IF($N17=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N17-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N17>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N17-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N17,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N17,-$L$31,0),IF($N17<$A$31,0,IF($N17=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N17-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N17>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N17-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N17,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N17,-$L$32,0),IF($N17<$A$32,0,IF($N17=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N17-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N17>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N17-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N17,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N17,-$L$33,0),IF($N17<$A$33,0,IF($N17=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N17-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N17>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N17-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N17,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N17,-$L$34,0),IF($N17<$A$34,0,IF($N17=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N17-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N17>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N17-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N17,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N17,-$L$35,0),IF($N17<$A$35,0,IF($N17=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N17-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N17>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N17-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N17,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N17,-$L$36,0),IF($N17<$A$36,0,IF($N17=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N17-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N17>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N17-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N17,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N17,-$L$37,0),IF($N17<$A$37,0,IF($N17=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N17-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N17>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N17-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N17,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N17,-$L$38,0),IF($N17<$A$38,0,IF($N17=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N17-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N17>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N17-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N17,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N17,-$L$39,0),IF($N17<$A$39,0,IF($N17=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N17-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N17>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N17-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N17,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N17,-$L$40,0),IF($N17<$A$40,0,IF($N17=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N17-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N17>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N17-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N17,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N17,-$L$41,0),IF($N17<$A$41,0,IF($N17=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N17-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N17>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N17-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N17,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N17,-$L$42,0),IF($N17<$A$42,0,IF($N17=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N17-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N17>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N17-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N17,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N17,-$L$43,0),IF($N17<$A$43,0,IF($N17=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N17-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N17>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N17-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N17,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N17,-$L$44,0),IF($N17<$A$44,0,IF($N17=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N17-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N17>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N17-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N17,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N17,-$L$45,0),IF($N17<$A$45,0,IF($N17=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N17-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N17>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N17-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N17,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N17,-$L$46,0),IF($N17<$A$46,0,IF($N17=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N17-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N17>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N17-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N17,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N17,-$L$47,0),IF($N17<$A$47,0,IF($N17=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N17-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N17>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N17-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,Y$9:Y$58)+Y$8","v":0},2029,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N18,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N18,-$L$8,0),IF($N18<$A$8,0,IF($N18=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N18-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N18>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N18-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N18,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N18,-$L$9,0),IF($N18<$A$9,0,IF($N18=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N18-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N18>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N18-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N18,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N18,-$L$10,0),IF($N18<$A$10,0,IF($N18=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N18-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N18>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N18-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N18,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N18,-$L$11,0),IF($N18<$A$11,0,IF($N18=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N18-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N18>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N18-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N18,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N18,-$L$12,0),IF($N18<$A$12,0,IF($N18=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N18-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N18>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N18-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N18,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N18,-$L$13,0),IF($N18<$A$13,0,IF($N18=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N18-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N18>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N18-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N18,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N18,-$L$14,0),IF($N18<$A$14,0,IF($N18=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N18-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N18>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N18-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N18,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N18,-$L$15,0),IF($N18<$A$15,0,IF($N18=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N18-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N18>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N18-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N18,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N18,-$L$16,0),IF($N18<$A$16,0,IF($N18=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N18-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N18>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N18-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N18,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N18,-$L$17,0),IF($N18<$A$17,0,IF($N18=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N18-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N18>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N18-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N18,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N18,-$L$18,0),IF($N18<$A$18,0,IF($N18=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N18-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N18>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N18-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N18,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N18,-$L$19,0),IF($N18<$A$19,0,IF($N18=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N18-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N18>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N18-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N18,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N18,-$L$20,0),IF($N18<$A$20,0,IF($N18=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N18-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N18>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N18-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N18,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N18,-$L$21,0),IF($N18<$A$21,0,IF($N18=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N18-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N18>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N18-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N18,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N18,-$L$22,0),IF($N18<$A$22,0,IF($N18=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N18-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N18>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N18-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N18,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N18,-$L$23,0),IF($N18<$A$23,0,IF($N18=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N18-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N18>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N18-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N18,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N18,-$L$24,0),IF($N18<$A$24,0,IF($N18=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N18-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N18>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N18-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N18,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N18,-$L$25,0),IF($N18<$A$25,0,IF($N18=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N18-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N18>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N18-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N18,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N18,-$L$26,0),IF($N18<$A$26,0,IF($N18=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N18-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N18>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N18-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N18,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N18,-$L$27,0),IF($N18<$A$27,0,IF($N18=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N18-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N18>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N18-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N18,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N18,-$L$28,0),IF($N18<$A$28,0,IF($N18=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N18-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N18>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N18-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N18,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N18,-$L$29,0),IF($N18<$A$29,0,IF($N18=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N18-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N18>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N18-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N18,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N18,-$L$30,0),IF($N18<$A$30,0,IF($N18=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N18-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N18>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N18-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N18,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N18,-$L$31,0),IF($N18<$A$31,0,IF($N18=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N18-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N18>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N18-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N18,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N18,-$L$32,0),IF($N18<$A$32,0,IF($N18=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N18-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N18>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N18-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N18,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N18,-$L$33,0),IF($N18<$A$33,0,IF($N18=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N18-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N18>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N18-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N18,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N18,-$L$34,0),IF($N18<$A$34,0,IF($N18=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N18-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N18>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N18-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N18,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N18,-$L$35,0),IF($N18<$A$35,0,IF($N18=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N18-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N18>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N18-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N18,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N18,-$L$36,0),IF($N18<$A$36,0,IF($N18=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N18-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N18>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N18-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N18,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N18,-$L$37,0),IF($N18<$A$37,0,IF($N18=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N18-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N18>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N18-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N18,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N18,-$L$38,0),IF($N18<$A$38,0,IF($N18=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N18-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N18>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N18-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N18,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N18,-$L$39,0),IF($N18<$A$39,0,IF($N18=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N18-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N18>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N18-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N18,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N18,-$L$40,0),IF($N18<$A$40,0,IF($N18=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N18-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N18>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N18-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N18,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N18,-$L$41,0),IF($N18<$A$41,0,IF($N18=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N18-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N18>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N18-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N18,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N18,-$L$42,0),IF($N18<$A$42,0,IF($N18=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N18-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N18>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N18-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N18,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N18,-$L$43,0),IF($N18<$A$43,0,IF($N18=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N18-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N18>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N18-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N18,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N18,-$L$44,0),IF($N18<$A$44,0,IF($N18=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N18-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N18>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N18-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N18,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N18,-$L$45,0),IF($N18<$A$45,0,IF($N18=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N18-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N18>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N18-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N18,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N18,-$L$46,0),IF($N18<$A$46,0,IF($N18=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N18-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N18>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N18-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N18,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N18,-$L$47,0),IF($N18<$A$47,0,IF($N18=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N18-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N18>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N18-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,Z$9:Z$58)+Z$8","v":0},2030,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N19,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N19,-$L$8,0),IF($N19<$A$8,0,IF($N19=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N19-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N19>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N19-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N19,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N19,-$L$9,0),IF($N19<$A$9,0,IF($N19=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N19-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N19>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N19-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N19,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N19,-$L$10,0),IF($N19<$A$10,0,IF($N19=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N19-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N19>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N19-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N19,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N19,-$L$11,0),IF($N19<$A$11,0,IF($N19=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N19-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N19>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N19-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N19,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N19,-$L$12,0),IF($N19<$A$12,0,IF($N19=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N19-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N19>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N19-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N19,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N19,-$L$13,0),IF($N19<$A$13,0,IF($N19=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N19-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N19>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N19-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N19,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N19,-$L$14,0),IF($N19<$A$14,0,IF($N19=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N19-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N19>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N19-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N19,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N19,-$L$15,0),IF($N19<$A$15,0,IF($N19=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N19-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N19>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N19-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N19,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N19,-$L$16,0),IF($N19<$A$16,0,IF($N19=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N19-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N19>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N19-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N19,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N19,-$L$17,0),IF($N19<$A$17,0,IF($N19=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N19-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N19>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N19-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N19,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N19,-$L$18,0),IF($N19<$A$18,0,IF($N19=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N19-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N19>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N19-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N19,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N19,-$L$19,0),IF($N19<$A$19,0,IF($N19=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N19-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N19>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N19-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N19,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N19,-$L$20,0),IF($N19<$A$20,0,IF($N19=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N19-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N19>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N19-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N19,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N19,-$L$21,0),IF($N19<$A$21,0,IF($N19=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N19-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N19>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N19-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N19,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N19,-$L$22,0),IF($N19<$A$22,0,IF($N19=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N19-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N19>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N19-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N19,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N19,-$L$23,0),IF($N19<$A$23,0,IF($N19=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N19-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N19>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N19-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N19,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N19,-$L$24,0),IF($N19<$A$24,0,IF($N19=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N19-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N19>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N19-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N19,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N19,-$L$25,0),IF($N19<$A$25,0,IF($N19=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N19-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N19>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N19-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N19,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N19,-$L$26,0),IF($N19<$A$26,0,IF($N19=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N19-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N19>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N19-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N19,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N19,-$L$27,0),IF($N19<$A$27,0,IF($N19=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N19-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N19>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N19-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N19,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N19,-$L$28,0),IF($N19<$A$28,0,IF($N19=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N19-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N19>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N19-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N19,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N19,-$L$29,0),IF($N19<$A$29,0,IF($N19=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N19-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N19>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N19-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N19,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N19,-$L$30,0),IF($N19<$A$30,0,IF($N19=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N19-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N19>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N19-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N19,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N19,-$L$31,0),IF($N19<$A$31,0,IF($N19=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N19-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N19>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N19-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N19,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N19,-$L$32,0),IF($N19<$A$32,0,IF($N19=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N19-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N19>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N19-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N19,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N19,-$L$33,0),IF($N19<$A$33,0,IF($N19=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N19-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N19>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N19-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N19,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N19,-$L$34,0),IF($N19<$A$34,0,IF($N19=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N19-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N19>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N19-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N19,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N19,-$L$35,0),IF($N19<$A$35,0,IF($N19=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N19-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N19>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N19-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N19,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N19,-$L$36,0),IF($N19<$A$36,0,IF($N19=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N19-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N19>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N19-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N19,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N19,-$L$37,0),IF($N19<$A$37,0,IF($N19=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N19-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N19>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N19-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N19,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N19,-$L$38,0),IF($N19<$A$38,0,IF($N19=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N19-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N19>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N19-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N19,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N19,-$L$39,0),IF($N19<$A$39,0,IF($N19=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N19-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N19>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N19-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N19,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N19,-$L$40,0),IF($N19<$A$40,0,IF($N19=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N19-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N19>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N19-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N19,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N19,-$L$41,0),IF($N19<$A$41,0,IF($N19=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N19-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N19>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N19-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N19,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N19,-$L$42,0),IF($N19<$A$42,0,IF($N19=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N19-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N19>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N19-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N19,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N19,-$L$43,0),IF($N19<$A$43,0,IF($N19=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N19-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N19>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N19-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N19,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N19,-$L$44,0),IF($N19<$A$44,0,IF($N19=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N19-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N19>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N19-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N19,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N19,-$L$45,0),IF($N19<$A$45,0,IF($N19=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N19-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N19>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N19-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N19,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N19,-$L$46,0),IF($N19<$A$46,0,IF($N19=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N19-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N19>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N19-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N19,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N19,-$L$47,0),IF($N19<$A$47,0,IF($N19=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N19-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N19>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N19-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AA$9:AA$58)+AA$8","v":0},2031,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N20,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N20,-$L$8,0),IF($N20<$A$8,0,IF($N20=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N20-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N20>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N20-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N20,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N20,-$L$9,0),IF($N20<$A$9,0,IF($N20=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N20-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N20>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N20-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N20,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N20,-$L$10,0),IF($N20<$A$10,0,IF($N20=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N20-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N20>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N20-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N20,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N20,-$L$11,0),IF($N20<$A$11,0,IF($N20=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N20-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N20>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N20-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N20,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N20,-$L$12,0),IF($N20<$A$12,0,IF($N20=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N20-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N20>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N20-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N20,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N20,-$L$13,0),IF($N20<$A$13,0,IF($N20=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N20-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N20>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N20-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N20,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N20,-$L$14,0),IF($N20<$A$14,0,IF($N20=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N20-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N20>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N20-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N20,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N20,-$L$15,0),IF($N20<$A$15,0,IF($N20=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N20-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N20>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N20-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N20,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N20,-$L$16,0),IF($N20<$A$16,0,IF($N20=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N20-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N20>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N20-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N20,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N20,-$L$17,0),IF($N20<$A$17,0,IF($N20=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N20-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N20>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N20-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N20,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N20,-$L$18,0),IF($N20<$A$18,0,IF($N20=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N20-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N20>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N20-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N20,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N20,-$L$19,0),IF($N20<$A$19,0,IF($N20=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N20-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N20>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N20-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N20,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N20,-$L$20,0),IF($N20<$A$20,0,IF($N20=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N20-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N20>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N20-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N20,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N20,-$L$21,0),IF($N20<$A$21,0,IF($N20=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N20-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N20>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N20-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N20,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N20,-$L$22,0),IF($N20<$A$22,0,IF($N20=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N20-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N20>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N20-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N20,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N20,-$L$23,0),IF($N20<$A$23,0,IF($N20=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N20-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N20>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N20-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N20,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N20,-$L$24,0),IF($N20<$A$24,0,IF($N20=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N20-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N20>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N20-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N20,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N20,-$L$25,0),IF($N20<$A$25,0,IF($N20=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N20-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N20>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N20-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N20,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N20,-$L$26,0),IF($N20<$A$26,0,IF($N20=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N20-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N20>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N20-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N20,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N20,-$L$27,0),IF($N20<$A$27,0,IF($N20=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N20-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N20>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N20-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N20,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N20,-$L$28,0),IF($N20<$A$28,0,IF($N20=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N20-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N20>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N20-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N20,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N20,-$L$29,0),IF($N20<$A$29,0,IF($N20=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N20-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N20>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N20-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N20,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N20,-$L$30,0),IF($N20<$A$30,0,IF($N20=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N20-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N20>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N20-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N20,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N20,-$L$31,0),IF($N20<$A$31,0,IF($N20=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N20-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N20>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N20-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N20,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N20,-$L$32,0),IF($N20<$A$32,0,IF($N20=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N20-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N20>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N20-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N20,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N20,-$L$33,0),IF($N20<$A$33,0,IF($N20=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N20-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N20>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N20-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N20,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N20,-$L$34,0),IF($N20<$A$34,0,IF($N20=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N20-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N20>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N20-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N20,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N20,-$L$35,0),IF($N20<$A$35,0,IF($N20=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N20-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N20>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N20-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N20,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N20,-$L$36,0),IF($N20<$A$36,0,IF($N20=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N20-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N20>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N20-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N20,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N20,-$L$37,0),IF($N20<$A$37,0,IF($N20=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N20-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N20>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N20-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N20,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N20,-$L$38,0),IF($N20<$A$38,0,IF($N20=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N20-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N20>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N20-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N20,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N20,-$L$39,0),IF($N20<$A$39,0,IF($N20=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N20-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N20>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N20-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N20,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N20,-$L$40,0),IF($N20<$A$40,0,IF($N20=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N20-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N20>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N20-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N20,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N20,-$L$41,0),IF($N20<$A$41,0,IF($N20=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N20-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N20>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N20-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N20,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N20,-$L$42,0),IF($N20<$A$42,0,IF($N20=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N20-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N20>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N20-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N20,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N20,-$L$43,0),IF($N20<$A$43,0,IF($N20=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N20-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N20>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N20-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N20,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N20,-$L$44,0),IF($N20<$A$44,0,IF($N20=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N20-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N20>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N20-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N20,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N20,-$L$45,0),IF($N20<$A$45,0,IF($N20=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N20-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N20>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N20-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N20,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N20,-$L$46,0),IF($N20<$A$46,0,IF($N20=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N20-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N20>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N20-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N20,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N20,-$L$47,0),IF($N20<$A$47,0,IF($N20=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N20-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N20>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N20-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AB$9:AB$58)+AB$8","v":0},2032,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N21,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N21,-$L$8,0),IF($N21<$A$8,0,IF($N21=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N21-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N21>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N21-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N21,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N21,-$L$9,0),IF($N21<$A$9,0,IF($N21=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N21-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N21>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N21-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N21,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N21,-$L$10,0),IF($N21<$A$10,0,IF($N21=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N21-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N21>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N21-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N21,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N21,-$L$11,0),IF($N21<$A$11,0,IF($N21=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N21-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N21>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N21-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N21,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N21,-$L$12,0),IF($N21<$A$12,0,IF($N21=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N21-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N21>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N21-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N21,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N21,-$L$13,0),IF($N21<$A$13,0,IF($N21=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N21-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N21>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N21-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N21,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N21,-$L$14,0),IF($N21<$A$14,0,IF($N21=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N21-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N21>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N21-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N21,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N21,-$L$15,0),IF($N21<$A$15,0,IF($N21=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N21-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N21>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N21-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N21,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N21,-$L$16,0),IF($N21<$A$16,0,IF($N21=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N21-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N21>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N21-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N21,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N21,-$L$17,0),IF($N21<$A$17,0,IF($N21=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N21-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N21>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N21-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N21,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N21,-$L$18,0),IF($N21<$A$18,0,IF($N21=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N21-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N21>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N21-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N21,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N21,-$L$19,0),IF($N21<$A$19,0,IF($N21=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N21-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N21>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N21-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N21,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N21,-$L$20,0),IF($N21<$A$20,0,IF($N21=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N21-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N21>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N21-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N21,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N21,-$L$21,0),IF($N21<$A$21,0,IF($N21=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N21-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N21>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N21-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N21,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N21,-$L$22,0),IF($N21<$A$22,0,IF($N21=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N21-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N21>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N21-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N21,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N21,-$L$23,0),IF($N21<$A$23,0,IF($N21=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N21-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N21>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N21-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N21,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N21,-$L$24,0),IF($N21<$A$24,0,IF($N21=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N21-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N21>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N21-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N21,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N21,-$L$25,0),IF($N21<$A$25,0,IF($N21=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N21-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N21>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N21-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N21,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N21,-$L$26,0),IF($N21<$A$26,0,IF($N21=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N21-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N21>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N21-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N21,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N21,-$L$27,0),IF($N21<$A$27,0,IF($N21=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N21-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N21>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N21-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N21,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N21,-$L$28,0),IF($N21<$A$28,0,IF($N21=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N21-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N21>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N21-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N21,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N21,-$L$29,0),IF($N21<$A$29,0,IF($N21=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N21-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N21>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N21-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N21,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N21,-$L$30,0),IF($N21<$A$30,0,IF($N21=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N21-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N21>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N21-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N21,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N21,-$L$31,0),IF($N21<$A$31,0,IF($N21=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N21-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N21>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N21-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N21,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N21,-$L$32,0),IF($N21<$A$32,0,IF($N21=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N21-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N21>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N21-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N21,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N21,-$L$33,0),IF($N21<$A$33,0,IF($N21=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N21-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N21>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N21-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N21,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N21,-$L$34,0),IF($N21<$A$34,0,IF($N21=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N21-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N21>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N21-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N21,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N21,-$L$35,0),IF($N21<$A$35,0,IF($N21=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N21-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N21>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N21-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N21,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N21,-$L$36,0),IF($N21<$A$36,0,IF($N21=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N21-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N21>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N21-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N21,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N21,-$L$37,0),IF($N21<$A$37,0,IF($N21=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N21-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N21>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N21-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N21,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N21,-$L$38,0),IF($N21<$A$38,0,IF($N21=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N21-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N21>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N21-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N21,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N21,-$L$39,0),IF($N21<$A$39,0,IF($N21=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N21-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N21>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N21-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N21,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N21,-$L$40,0),IF($N21<$A$40,0,IF($N21=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N21-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N21>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N21-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N21,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N21,-$L$41,0),IF($N21<$A$41,0,IF($N21=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N21-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N21>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N21-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N21,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N21,-$L$42,0),IF($N21<$A$42,0,IF($N21=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N21-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N21>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N21-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N21,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N21,-$L$43,0),IF($N21<$A$43,0,IF($N21=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N21-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N21>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N21-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N21,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N21,-$L$44,0),IF($N21<$A$44,0,IF($N21=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N21-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N21>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N21-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N21,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N21,-$L$45,0),IF($N21<$A$45,0,IF($N21=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N21-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N21>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N21-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N21,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N21,-$L$46,0),IF($N21<$A$46,0,IF($N21=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N21-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N21>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N21-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N21,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N21,-$L$47,0),IF($N21<$A$47,0,IF($N21=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N21-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N21>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N21-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AC$9:AC$58)+AC$8","v":0},2033,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N22,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N22,-$L$8,0),IF($N22<$A$8,0,IF($N22=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N22-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N22>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N22-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N22,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N22,-$L$9,0),IF($N22<$A$9,0,IF($N22=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N22-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N22>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N22-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N22,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N22,-$L$10,0),IF($N22<$A$10,0,IF($N22=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N22-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N22>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N22-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N22,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N22,-$L$11,0),IF($N22<$A$11,0,IF($N22=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N22-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N22>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N22-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N22,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N22,-$L$12,0),IF($N22<$A$12,0,IF($N22=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N22-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N22>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N22-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N22,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N22,-$L$13,0),IF($N22<$A$13,0,IF($N22=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N22-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N22>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N22-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N22,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N22,-$L$14,0),IF($N22<$A$14,0,IF($N22=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N22-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N22>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N22-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N22,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N22,-$L$15,0),IF($N22<$A$15,0,IF($N22=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N22-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N22>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N22-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N22,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N22,-$L$16,0),IF($N22<$A$16,0,IF($N22=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N22-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N22>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N22-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N22,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N22,-$L$17,0),IF($N22<$A$17,0,IF($N22=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N22-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N22>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N22-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N22,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N22,-$L$18,0),IF($N22<$A$18,0,IF($N22=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N22-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N22>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N22-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N22,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N22,-$L$19,0),IF($N22<$A$19,0,IF($N22=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N22-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N22>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N22-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N22,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N22,-$L$20,0),IF($N22<$A$20,0,IF($N22=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N22-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N22>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N22-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N22,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N22,-$L$21,0),IF($N22<$A$21,0,IF($N22=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N22-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N22>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N22-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N22,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N22,-$L$22,0),IF($N22<$A$22,0,IF($N22=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N22-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N22>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N22-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N22,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N22,-$L$23,0),IF($N22<$A$23,0,IF($N22=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N22-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N22>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N22-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N22,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N22,-$L$24,0),IF($N22<$A$24,0,IF($N22=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N22-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N22>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N22-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N22,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N22,-$L$25,0),IF($N22<$A$25,0,IF($N22=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N22-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N22>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N22-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N22,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N22,-$L$26,0),IF($N22<$A$26,0,IF($N22=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N22-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N22>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N22-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N22,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N22,-$L$27,0),IF($N22<$A$27,0,IF($N22=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N22-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N22>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N22-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N22,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N22,-$L$28,0),IF($N22<$A$28,0,IF($N22=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N22-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N22>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N22-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N22,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N22,-$L$29,0),IF($N22<$A$29,0,IF($N22=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N22-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N22>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N22-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N22,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N22,-$L$30,0),IF($N22<$A$30,0,IF($N22=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N22-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N22>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N22-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N22,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N22,-$L$31,0),IF($N22<$A$31,0,IF($N22=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N22-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N22>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N22-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N22,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N22,-$L$32,0),IF($N22<$A$32,0,IF($N22=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N22-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N22>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N22-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N22,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N22,-$L$33,0),IF($N22<$A$33,0,IF($N22=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N22-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N22>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N22-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N22,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N22,-$L$34,0),IF($N22<$A$34,0,IF($N22=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N22-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N22>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N22-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N22,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N22,-$L$35,0),IF($N22<$A$35,0,IF($N22=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N22-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N22>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N22-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N22,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N22,-$L$36,0),IF($N22<$A$36,0,IF($N22=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N22-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N22>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N22-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N22,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N22,-$L$37,0),IF($N22<$A$37,0,IF($N22=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N22-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N22>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N22-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N22,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N22,-$L$38,0),IF($N22<$A$38,0,IF($N22=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N22-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N22>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N22-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N22,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N22,-$L$39,0),IF($N22<$A$39,0,IF($N22=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N22-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N22>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N22-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N22,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N22,-$L$40,0),IF($N22<$A$40,0,IF($N22=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N22-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N22>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N22-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N22,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N22,-$L$41,0),IF($N22<$A$41,0,IF($N22=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N22-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N22>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N22-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N22,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N22,-$L$42,0),IF($N22<$A$42,0,IF($N22=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N22-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N22>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N22-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N22,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N22,-$L$43,0),IF($N22<$A$43,0,IF($N22=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N22-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N22>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N22-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N22,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N22,-$L$44,0),IF($N22<$A$44,0,IF($N22=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N22-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N22>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N22-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N22,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N22,-$L$45,0),IF($N22<$A$45,0,IF($N22=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N22-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N22>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N22-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N22,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N22,-$L$46,0),IF($N22<$A$46,0,IF($N22=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N22-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N22>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N22-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N22,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N22,-$L$47,0),IF($N22<$A$47,0,IF($N22=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N22-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N22>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N22-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AD$9:AD$58)+AD$8","v":0},2034,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N23,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N23,-$L$8,0),IF($N23<$A$8,0,IF($N23=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N23-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N23>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N23-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N23,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N23,-$L$9,0),IF($N23<$A$9,0,IF($N23=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N23-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N23>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N23-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N23,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N23,-$L$10,0),IF($N23<$A$10,0,IF($N23=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N23-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N23>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N23-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N23,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N23,-$L$11,0),IF($N23<$A$11,0,IF($N23=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N23-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N23>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N23-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N23,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N23,-$L$12,0),IF($N23<$A$12,0,IF($N23=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N23-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N23>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N23-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N23,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N23,-$L$13,0),IF($N23<$A$13,0,IF($N23=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N23-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N23>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N23-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N23,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N23,-$L$14,0),IF($N23<$A$14,0,IF($N23=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N23-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N23>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N23-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N23,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N23,-$L$15,0),IF($N23<$A$15,0,IF($N23=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N23-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N23>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N23-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N23,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N23,-$L$16,0),IF($N23<$A$16,0,IF($N23=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N23-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N23>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N23-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N23,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N23,-$L$17,0),IF($N23<$A$17,0,IF($N23=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N23-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N23>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N23-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N23,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N23,-$L$18,0),IF($N23<$A$18,0,IF($N23=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N23-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N23>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N23-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N23,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N23,-$L$19,0),IF($N23<$A$19,0,IF($N23=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N23-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N23>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N23-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N23,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N23,-$L$20,0),IF($N23<$A$20,0,IF($N23=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N23-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N23>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N23-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N23,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N23,-$L$21,0),IF($N23<$A$21,0,IF($N23=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N23-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N23>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N23-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N23,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N23,-$L$22,0),IF($N23<$A$22,0,IF($N23=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N23-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N23>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N23-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N23,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N23,-$L$23,0),IF($N23<$A$23,0,IF($N23=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N23-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N23>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N23-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N23,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N23,-$L$24,0),IF($N23<$A$24,0,IF($N23=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N23-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N23>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N23-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N23,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N23,-$L$25,0),IF($N23<$A$25,0,IF($N23=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N23-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N23>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N23-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N23,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N23,-$L$26,0),IF($N23<$A$26,0,IF($N23=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N23-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N23>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N23-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N23,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N23,-$L$27,0),IF($N23<$A$27,0,IF($N23=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N23-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N23>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N23-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N23,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N23,-$L$28,0),IF($N23<$A$28,0,IF($N23=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N23-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N23>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N23-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N23,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N23,-$L$29,0),IF($N23<$A$29,0,IF($N23=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N23-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N23>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N23-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N23,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N23,-$L$30,0),IF($N23<$A$30,0,IF($N23=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N23-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N23>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N23-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N23,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N23,-$L$31,0),IF($N23<$A$31,0,IF($N23=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N23-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N23>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N23-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N23,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N23,-$L$32,0),IF($N23<$A$32,0,IF($N23=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N23-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N23>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N23-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N23,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N23,-$L$33,0),IF($N23<$A$33,0,IF($N23=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N23-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N23>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N23-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N23,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N23,-$L$34,0),IF($N23<$A$34,0,IF($N23=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N23-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N23>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N23-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N23,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N23,-$L$35,0),IF($N23<$A$35,0,IF($N23=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N23-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N23>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N23-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N23,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N23,-$L$36,0),IF($N23<$A$36,0,IF($N23=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N23-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N23>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N23-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N23,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N23,-$L$37,0),IF($N23<$A$37,0,IF($N23=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N23-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N23>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N23-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N23,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N23,-$L$38,0),IF($N23<$A$38,0,IF($N23=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N23-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N23>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N23-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N23,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N23,-$L$39,0),IF($N23<$A$39,0,IF($N23=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N23-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N23>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N23-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N23,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N23,-$L$40,0),IF($N23<$A$40,0,IF($N23=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N23-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N23>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N23-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N23,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N23,-$L$41,0),IF($N23<$A$41,0,IF($N23=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N23-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N23>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N23-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N23,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N23,-$L$42,0),IF($N23<$A$42,0,IF($N23=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N23-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N23>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N23-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N23,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N23,-$L$43,0),IF($N23<$A$43,0,IF($N23=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N23-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N23>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N23-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N23,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N23,-$L$44,0),IF($N23<$A$44,0,IF($N23=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N23-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N23>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N23-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N23,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N23,-$L$45,0),IF($N23<$A$45,0,IF($N23=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N23-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N23>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N23-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N23,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N23,-$L$46,0),IF($N23<$A$46,0,IF($N23=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N23-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N23>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N23-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N23,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N23,-$L$47,0),IF($N23<$A$47,0,IF($N23=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N23-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N23>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N23-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AE$9:AE$58)+AE$8","v":0},2035,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N24,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N24,-$L$8,0),IF($N24<$A$8,0,IF($N24=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N24-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N24>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N24-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N24,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N24,-$L$9,0),IF($N24<$A$9,0,IF($N24=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N24-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N24>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N24-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N24,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N24,-$L$10,0),IF($N24<$A$10,0,IF($N24=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N24-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N24>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N24-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N24,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N24,-$L$11,0),IF($N24<$A$11,0,IF($N24=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N24-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N24>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N24-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N24,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N24,-$L$12,0),IF($N24<$A$12,0,IF($N24=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N24-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N24>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N24-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N24,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N24,-$L$13,0),IF($N24<$A$13,0,IF($N24=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N24-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N24>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N24-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N24,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N24,-$L$14,0),IF($N24<$A$14,0,IF($N24=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N24-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N24>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N24-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N24,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N24,-$L$15,0),IF($N24<$A$15,0,IF($N24=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N24-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N24>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N24-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N24,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N24,-$L$16,0),IF($N24<$A$16,0,IF($N24=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N24-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N24>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N24-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N24,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N24,-$L$17,0),IF($N24<$A$17,0,IF($N24=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N24-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N24>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N24-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N24,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N24,-$L$18,0),IF($N24<$A$18,0,IF($N24=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N24-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N24>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N24-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N24,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N24,-$L$19,0),IF($N24<$A$19,0,IF($N24=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N24-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N24>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N24-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N24,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N24,-$L$20,0),IF($N24<$A$20,0,IF($N24=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N24-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N24>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N24-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N24,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N24,-$L$21,0),IF($N24<$A$21,0,IF($N24=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N24-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N24>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N24-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N24,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N24,-$L$22,0),IF($N24<$A$22,0,IF($N24=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N24-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N24>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N24-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N24,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N24,-$L$23,0),IF($N24<$A$23,0,IF($N24=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N24-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N24>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N24-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N24,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N24,-$L$24,0),IF($N24<$A$24,0,IF($N24=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N24-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N24>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N24-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N24,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N24,-$L$25,0),IF($N24<$A$25,0,IF($N24=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N24-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N24>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N24-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N24,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N24,-$L$26,0),IF($N24<$A$26,0,IF($N24=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N24-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N24>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N24-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N24,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N24,-$L$27,0),IF($N24<$A$27,0,IF($N24=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N24-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N24>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N24-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N24,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N24,-$L$28,0),IF($N24<$A$28,0,IF($N24=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N24-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N24>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N24-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N24,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N24,-$L$29,0),IF($N24<$A$29,0,IF($N24=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N24-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N24>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N24-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N24,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N24,-$L$30,0),IF($N24<$A$30,0,IF($N24=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N24-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N24>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N24-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N24,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N24,-$L$31,0),IF($N24<$A$31,0,IF($N24=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N24-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N24>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N24-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N24,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N24,-$L$32,0),IF($N24<$A$32,0,IF($N24=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N24-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N24>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N24-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N24,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N24,-$L$33,0),IF($N24<$A$33,0,IF($N24=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N24-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N24>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N24-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N24,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N24,-$L$34,0),IF($N24<$A$34,0,IF($N24=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N24-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N24>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N24-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N24,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N24,-$L$35,0),IF($N24<$A$35,0,IF($N24=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N24-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N24>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N24-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N24,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N24,-$L$36,0),IF($N24<$A$36,0,IF($N24=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N24-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N24>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N24-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N24,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N24,-$L$37,0),IF($N24<$A$37,0,IF($N24=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N24-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N24>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N24-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N24,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N24,-$L$38,0),IF($N24<$A$38,0,IF($N24=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N24-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N24>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N24-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N24,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N24,-$L$39,0),IF($N24<$A$39,0,IF($N24=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N24-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N24>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N24-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N24,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N24,-$L$40,0),IF($N24<$A$40,0,IF($N24=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N24-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N24>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N24-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N24,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N24,-$L$41,0),IF($N24<$A$41,0,IF($N24=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N24-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N24>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N24-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N24,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N24,-$L$42,0),IF($N24<$A$42,0,IF($N24=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N24-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N24>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N24-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N24,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N24,-$L$43,0),IF($N24<$A$43,0,IF($N24=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N24-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N24>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N24-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N24,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N24,-$L$44,0),IF($N24<$A$44,0,IF($N24=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N24-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N24>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N24-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N24,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N24,-$L$45,0),IF($N24<$A$45,0,IF($N24=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N24-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N24>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N24-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N24,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N24,-$L$46,0),IF($N24<$A$46,0,IF($N24=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N24-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N24>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N24-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N24,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N24,-$L$47,0),IF($N24<$A$47,0,IF($N24=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N24-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N24>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N24-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AF$9:AF$58)+AF$8","v":0},2036,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N25,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N25,-$L$8,0),IF($N25<$A$8,0,IF($N25=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N25-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N25>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N25-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N25,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N25,-$L$9,0),IF($N25<$A$9,0,IF($N25=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N25-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N25>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N25-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N25,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N25,-$L$10,0),IF($N25<$A$10,0,IF($N25=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N25-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N25>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N25-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N25,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N25,-$L$11,0),IF($N25<$A$11,0,IF($N25=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N25-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N25>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N25-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N25,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N25,-$L$12,0),IF($N25<$A$12,0,IF($N25=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N25-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N25>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N25-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N25,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N25,-$L$13,0),IF($N25<$A$13,0,IF($N25=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N25-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N25>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N25-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N25,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N25,-$L$14,0),IF($N25<$A$14,0,IF($N25=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N25-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N25>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N25-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N25,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N25,-$L$15,0),IF($N25<$A$15,0,IF($N25=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N25-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N25>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N25-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N25,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N25,-$L$16,0),IF($N25<$A$16,0,IF($N25=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N25-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N25>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N25-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N25,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N25,-$L$17,0),IF($N25<$A$17,0,IF($N25=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N25-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N25>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N25-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N25,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N25,-$L$18,0),IF($N25<$A$18,0,IF($N25=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N25-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N25>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N25-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N25,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N25,-$L$19,0),IF($N25<$A$19,0,IF($N25=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N25-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N25>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N25-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N25,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N25,-$L$20,0),IF($N25<$A$20,0,IF($N25=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N25-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N25>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N25-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N25,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N25,-$L$21,0),IF($N25<$A$21,0,IF($N25=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N25-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N25>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N25-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N25,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N25,-$L$22,0),IF($N25<$A$22,0,IF($N25=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N25-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N25>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N25-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N25,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N25,-$L$23,0),IF($N25<$A$23,0,IF($N25=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N25-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N25>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N25-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N25,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N25,-$L$24,0),IF($N25<$A$24,0,IF($N25=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N25-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N25>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N25-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N25,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N25,-$L$25,0),IF($N25<$A$25,0,IF($N25=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N25-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N25>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N25-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N25,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N25,-$L$26,0),IF($N25<$A$26,0,IF($N25=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N25-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N25>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N25-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N25,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N25,-$L$27,0),IF($N25<$A$27,0,IF($N25=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N25-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N25>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N25-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N25,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N25,-$L$28,0),IF($N25<$A$28,0,IF($N25=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N25-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N25>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N25-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N25,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N25,-$L$29,0),IF($N25<$A$29,0,IF($N25=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N25-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N25>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N25-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N25,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N25,-$L$30,0),IF($N25<$A$30,0,IF($N25=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N25-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N25>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N25-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N25,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N25,-$L$31,0),IF($N25<$A$31,0,IF($N25=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N25-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N25>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N25-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N25,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N25,-$L$32,0),IF($N25<$A$32,0,IF($N25=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N25-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N25>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N25-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N25,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N25,-$L$33,0),IF($N25<$A$33,0,IF($N25=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N25-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N25>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N25-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N25,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N25,-$L$34,0),IF($N25<$A$34,0,IF($N25=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N25-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N25>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N25-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N25,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N25,-$L$35,0),IF($N25<$A$35,0,IF($N25=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N25-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N25>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N25-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N25,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N25,-$L$36,0),IF($N25<$A$36,0,IF($N25=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N25-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N25>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N25-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N25,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N25,-$L$37,0),IF($N25<$A$37,0,IF($N25=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N25-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N25>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N25-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N25,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N25,-$L$38,0),IF($N25<$A$38,0,IF($N25=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N25-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N25>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N25-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N25,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N25,-$L$39,0),IF($N25<$A$39,0,IF($N25=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N25-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N25>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N25-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N25,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N25,-$L$40,0),IF($N25<$A$40,0,IF($N25=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N25-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N25>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N25-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N25,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N25,-$L$41,0),IF($N25<$A$41,0,IF($N25=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N25-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N25>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N25-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N25,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N25,-$L$42,0),IF($N25<$A$42,0,IF($N25=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N25-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N25>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N25-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N25,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N25,-$L$43,0),IF($N25<$A$43,0,IF($N25=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N25-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N25>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N25-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N25,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N25,-$L$44,0),IF($N25<$A$44,0,IF($N25=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N25-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N25>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N25-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N25,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N25,-$L$45,0),IF($N25<$A$45,0,IF($N25=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N25-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N25>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N25-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N25,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N25,-$L$46,0),IF($N25<$A$46,0,IF($N25=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N25-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N25>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N25-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N25,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N25,-$L$47,0),IF($N25<$A$47,0,IF($N25=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N25-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N25>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N25-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AG$9:AG$58)+AG$8","v":0},2037,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N26,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N26,-$L$8,0),IF($N26<$A$8,0,IF($N26=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N26-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N26>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N26-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N26,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N26,-$L$9,0),IF($N26<$A$9,0,IF($N26=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N26-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N26>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N26-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N26,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N26,-$L$10,0),IF($N26<$A$10,0,IF($N26=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N26-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N26>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N26-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N26,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N26,-$L$11,0),IF($N26<$A$11,0,IF($N26=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N26-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N26>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N26-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N26,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N26,-$L$12,0),IF($N26<$A$12,0,IF($N26=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N26-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N26>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N26-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N26,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N26,-$L$13,0),IF($N26<$A$13,0,IF($N26=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N26-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N26>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N26-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N26,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N26,-$L$14,0),IF($N26<$A$14,0,IF($N26=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N26-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N26>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N26-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N26,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N26,-$L$15,0),IF($N26<$A$15,0,IF($N26=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N26-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N26>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N26-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N26,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N26,-$L$16,0),IF($N26<$A$16,0,IF($N26=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N26-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N26>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N26-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N26,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N26,-$L$17,0),IF($N26<$A$17,0,IF($N26=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N26-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N26>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N26-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N26,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N26,-$L$18,0),IF($N26<$A$18,0,IF($N26=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N26-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N26>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N26-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N26,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N26,-$L$19,0),IF($N26<$A$19,0,IF($N26=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N26-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N26>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N26-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N26,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N26,-$L$20,0),IF($N26<$A$20,0,IF($N26=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N26-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N26>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N26-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N26,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N26,-$L$21,0),IF($N26<$A$21,0,IF($N26=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N26-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N26>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N26-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N26,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N26,-$L$22,0),IF($N26<$A$22,0,IF($N26=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N26-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N26>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N26-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N26,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N26,-$L$23,0),IF($N26<$A$23,0,IF($N26=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N26-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N26>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N26-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N26,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N26,-$L$24,0),IF($N26<$A$24,0,IF($N26=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N26-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N26>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N26-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N26,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N26,-$L$25,0),IF($N26<$A$25,0,IF($N26=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N26-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N26>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N26-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N26,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N26,-$L$26,0),IF($N26<$A$26,0,IF($N26=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N26-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N26>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N26-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N26,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N26,-$L$27,0),IF($N26<$A$27,0,IF($N26=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N26-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N26>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N26-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N26,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N26,-$L$28,0),IF($N26<$A$28,0,IF($N26=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N26-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N26>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N26-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N26,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N26,-$L$29,0),IF($N26<$A$29,0,IF($N26=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N26-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N26>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N26-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N26,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N26,-$L$30,0),IF($N26<$A$30,0,IF($N26=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N26-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N26>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N26-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N26,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N26,-$L$31,0),IF($N26<$A$31,0,IF($N26=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N26-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N26>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N26-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N26,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N26,-$L$32,0),IF($N26<$A$32,0,IF($N26=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N26-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N26>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N26-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N26,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N26,-$L$33,0),IF($N26<$A$33,0,IF($N26=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N26-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N26>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N26-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N26,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N26,-$L$34,0),IF($N26<$A$34,0,IF($N26=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N26-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N26>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N26-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N26,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N26,-$L$35,0),IF($N26<$A$35,0,IF($N26=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N26-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N26>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N26-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N26,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N26,-$L$36,0),IF($N26<$A$36,0,IF($N26=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N26-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N26>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N26-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N26,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N26,-$L$37,0),IF($N26<$A$37,0,IF($N26=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N26-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N26>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N26-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N26,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N26,-$L$38,0),IF($N26<$A$38,0,IF($N26=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N26-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N26>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N26-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N26,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N26,-$L$39,0),IF($N26<$A$39,0,IF($N26=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N26-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N26>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N26-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N26,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N26,-$L$40,0),IF($N26<$A$40,0,IF($N26=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N26-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N26>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N26-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N26,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N26,-$L$41,0),IF($N26<$A$41,0,IF($N26=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N26-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N26>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N26-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N26,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N26,-$L$42,0),IF($N26<$A$42,0,IF($N26=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N26-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N26>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N26-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N26,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N26,-$L$43,0),IF($N26<$A$43,0,IF($N26=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N26-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N26>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N26-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N26,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N26,-$L$44,0),IF($N26<$A$44,0,IF($N26=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N26-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N26>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N26-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N26,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N26,-$L$45,0),IF($N26<$A$45,0,IF($N26=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N26-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N26>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N26-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N26,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N26,-$L$46,0),IF($N26<$A$46,0,IF($N26=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N26-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N26>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N26-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N26,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N26,-$L$47,0),IF($N26<$A$47,0,IF($N26=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N26-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N26>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N26-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,{"$f":"IF(OR(H27=0,G27=\"exp\",G27=\"atx\"),\"\",IF(TRIM(I27)=\"\",IF(OR(A27<fy,A27>=fy+sp),0,IF(OR(G27=\"land\",G27=\"gasc\"),100,ROUND(100*MAX(0,A27+H27-fy-sp)/H27,0))),\"\"))","v":""},{"$f":"IF(TRIM(I27)=\"\",J27,I27)","v":0},{"$f":"IF(OR(A27<fy,A27>=fy+sp),0,E27*(1+F27%)^(A27-date))","v":0},{"$f":"NPV(i,AH$9:AH$58)+AH$8","v":0},2038,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N27,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N27,-$L$8,0),IF($N27<$A$8,0,IF($N27=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N27-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N27>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N27-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N27,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N27,-$L$9,0),IF($N27<$A$9,0,IF($N27=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N27-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N27>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N27-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N27,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N27,-$L$10,0),IF($N27<$A$10,0,IF($N27=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N27-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N27>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N27-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N27,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N27,-$L$11,0),IF($N27<$A$11,0,IF($N27=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N27-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N27>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N27-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N27,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N27,-$L$12,0),IF($N27<$A$12,0,IF($N27=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N27-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N27>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N27-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N27,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N27,-$L$13,0),IF($N27<$A$13,0,IF($N27=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N27-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N27>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N27-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N27,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N27,-$L$14,0),IF($N27<$A$14,0,IF($N27=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N27-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N27>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N27-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N27,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N27,-$L$15,0),IF($N27<$A$15,0,IF($N27=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N27-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N27>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N27-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N27,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N27,-$L$16,0),IF($N27<$A$16,0,IF($N27=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N27-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N27>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N27-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N27,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N27,-$L$17,0),IF($N27<$A$17,0,IF($N27=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N27-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N27>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N27-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N27,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N27,-$L$18,0),IF($N27<$A$18,0,IF($N27=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N27-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N27>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N27-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N27,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N27,-$L$19,0),IF($N27<$A$19,0,IF($N27=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N27-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N27>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N27-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N27,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N27,-$L$20,0),IF($N27<$A$20,0,IF($N27=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N27-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N27>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N27-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N27,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N27,-$L$21,0),IF($N27<$A$21,0,IF($N27=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N27-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N27>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N27-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N27,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N27,-$L$22,0),IF($N27<$A$22,0,IF($N27=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N27-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N27>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N27-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N27,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N27,-$L$23,0),IF($N27<$A$23,0,IF($N27=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N27-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N27>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N27-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N27,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N27,-$L$24,0),IF($N27<$A$24,0,IF($N27=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N27-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N27>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N27-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N27,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N27,-$L$25,0),IF($N27<$A$25,0,IF($N27=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N27-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N27>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N27-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N27,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N27,-$L$26,0),IF($N27<$A$26,0,IF($N27=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N27-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N27>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N27-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N27,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N27,-$L$27,0),IF($N27<$A$27,0,IF($N27=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N27-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N27>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N27-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N27,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N27,-$L$28,0),IF($N27<$A$28,0,IF($N27=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N27-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N27>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N27-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N27,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N27,-$L$29,0),IF($N27<$A$29,0,IF($N27=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N27-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N27>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N27-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N27,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N27,-$L$30,0),IF($N27<$A$30,0,IF($N27=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N27-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N27>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N27-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N27,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N27,-$L$31,0),IF($N27<$A$31,0,IF($N27=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N27-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N27>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N27-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N27,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N27,-$L$32,0),IF($N27<$A$32,0,IF($N27=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N27-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N27>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N27-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N27,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N27,-$L$33,0),IF($N27<$A$33,0,IF($N27=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N27-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N27>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N27-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N27,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N27,-$L$34,0),IF($N27<$A$34,0,IF($N27=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N27-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N27>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N27-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N27,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N27,-$L$35,0),IF($N27<$A$35,0,IF($N27=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N27-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N27>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N27-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N27,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N27,-$L$36,0),IF($N27<$A$36,0,IF($N27=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N27-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N27>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N27-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N27,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N27,-$L$37,0),IF($N27<$A$37,0,IF($N27=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N27-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N27>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N27-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N27,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N27,-$L$38,0),IF($N27<$A$38,0,IF($N27=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N27-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N27>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N27-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N27,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N27,-$L$39,0),IF($N27<$A$39,0,IF($N27=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N27-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N27>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N27-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N27,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N27,-$L$40,0),IF($N27<$A$40,0,IF($N27=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N27-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N27>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N27-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N27,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N27,-$L$41,0),IF($N27<$A$41,0,IF($N27=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N27-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N27>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N27-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N27,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N27,-$L$42,0),IF($N27<$A$42,0,IF($N27=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N27-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N27>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N27-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N27,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N27,-$L$43,0),IF($N27<$A$43,0,IF($N27=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N27-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N27>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N27-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N27,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N27,-$L$44,0),IF($N27<$A$44,0,IF($N27=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N27-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N27>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N27-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N27,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N27,-$L$45,0),IF($N27<$A$45,0,IF($N27=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N27-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N27>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N27-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N27,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N27,-$L$46,0),IF($N27<$A$46,0,IF($N27=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N27-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N27>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N27-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N27,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N27,-$L$47,0),IF($N27<$A$47,0,IF($N27=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N27-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N27>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N27-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"IF(AND(NOT(TRIM(G27)=\"\"),NOT(G27=0),NOT(G27=\"exp\"),NOT(G27=\"atx\"),OR(H27=0,ISTEXT(H27))),1,0)","v":0},{"$f":"IF(OR(K27=0,K27>1,K27<-1),0,1)","v":0},0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AI$9:AI$58)+AI$8","v":0},2039,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N28,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N28,-$L$8,0),IF($N28<$A$8,0,IF($N28=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N28-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N28>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N28-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N28,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N28,-$L$9,0),IF($N28<$A$9,0,IF($N28=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N28-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N28>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N28-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N28,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N28,-$L$10,0),IF($N28<$A$10,0,IF($N28=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N28-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N28>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N28-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N28,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N28,-$L$11,0),IF($N28<$A$11,0,IF($N28=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N28-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N28>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N28-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N28,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N28,-$L$12,0),IF($N28<$A$12,0,IF($N28=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N28-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N28>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N28-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N28,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N28,-$L$13,0),IF($N28<$A$13,0,IF($N28=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N28-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N28>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N28-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N28,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N28,-$L$14,0),IF($N28<$A$14,0,IF($N28=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N28-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N28>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N28-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N28,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N28,-$L$15,0),IF($N28<$A$15,0,IF($N28=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N28-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N28>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N28-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N28,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N28,-$L$16,0),IF($N28<$A$16,0,IF($N28=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N28-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N28>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N28-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N28,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N28,-$L$17,0),IF($N28<$A$17,0,IF($N28=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N28-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N28>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N28-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N28,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N28,-$L$18,0),IF($N28<$A$18,0,IF($N28=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N28-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N28>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N28-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N28,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N28,-$L$19,0),IF($N28<$A$19,0,IF($N28=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N28-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N28>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N28-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N28,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N28,-$L$20,0),IF($N28<$A$20,0,IF($N28=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N28-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N28>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N28-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N28,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N28,-$L$21,0),IF($N28<$A$21,0,IF($N28=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N28-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N28>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N28-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N28,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N28,-$L$22,0),IF($N28<$A$22,0,IF($N28=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N28-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N28>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N28-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N28,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N28,-$L$23,0),IF($N28<$A$23,0,IF($N28=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N28-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N28>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N28-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N28,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N28,-$L$24,0),IF($N28<$A$24,0,IF($N28=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N28-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N28>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N28-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N28,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N28,-$L$25,0),IF($N28<$A$25,0,IF($N28=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N28-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N28>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N28-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N28,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N28,-$L$26,0),IF($N28<$A$26,0,IF($N28=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N28-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N28>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N28-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N28,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N28,-$L$27,0),IF($N28<$A$27,0,IF($N28=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N28-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N28>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N28-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N28,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N28,-$L$28,0),IF($N28<$A$28,0,IF($N28=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N28-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N28>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N28-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N28,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N28,-$L$29,0),IF($N28<$A$29,0,IF($N28=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N28-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N28>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N28-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N28,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N28,-$L$30,0),IF($N28<$A$30,0,IF($N28=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N28-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N28>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N28-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N28,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N28,-$L$31,0),IF($N28<$A$31,0,IF($N28=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N28-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N28>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N28-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N28,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N28,-$L$32,0),IF($N28<$A$32,0,IF($N28=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N28-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N28>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N28-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N28,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N28,-$L$33,0),IF($N28<$A$33,0,IF($N28=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N28-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N28>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N28-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N28,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N28,-$L$34,0),IF($N28<$A$34,0,IF($N28=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N28-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N28>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N28-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N28,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N28,-$L$35,0),IF($N28<$A$35,0,IF($N28=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N28-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N28>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N28-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N28,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N28,-$L$36,0),IF($N28<$A$36,0,IF($N28=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N28-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N28>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N28-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N28,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N28,-$L$37,0),IF($N28<$A$37,0,IF($N28=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N28-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N28>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N28-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N28,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N28,-$L$38,0),IF($N28<$A$38,0,IF($N28=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N28-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N28>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N28-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N28,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N28,-$L$39,0),IF($N28<$A$39,0,IF($N28=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N28-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N28>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N28-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N28,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N28,-$L$40,0),IF($N28<$A$40,0,IF($N28=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N28-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N28>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N28-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N28,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N28,-$L$41,0),IF($N28<$A$41,0,IF($N28=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N28-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N28>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N28-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N28,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N28,-$L$42,0),IF($N28<$A$42,0,IF($N28=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N28-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N28>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N28-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N28,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N28,-$L$43,0),IF($N28<$A$43,0,IF($N28=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N28-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N28>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N28-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N28,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N28,-$L$44,0),IF($N28<$A$44,0,IF($N28=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N28-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N28>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N28-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N28,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N28,-$L$45,0),IF($N28<$A$45,0,IF($N28=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N28-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N28>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N28-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N28,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N28,-$L$46,0),IF($N28<$A$46,0,IF($N28=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N28-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N28>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N28-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N28,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N28,-$L$47,0),IF($N28<$A$47,0,IF($N28=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N28-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N28>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N28-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AJ$9:AJ$58)+AJ$8","v":0},2040,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N29,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N29,-$L$8,0),IF($N29<$A$8,0,IF($N29=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N29-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N29>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N29-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N29,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N29,-$L$9,0),IF($N29<$A$9,0,IF($N29=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N29-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N29>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N29-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N29,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N29,-$L$10,0),IF($N29<$A$10,0,IF($N29=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N29-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N29>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N29-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N29,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N29,-$L$11,0),IF($N29<$A$11,0,IF($N29=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N29-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N29>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N29-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N29,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N29,-$L$12,0),IF($N29<$A$12,0,IF($N29=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N29-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N29>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N29-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N29,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N29,-$L$13,0),IF($N29<$A$13,0,IF($N29=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N29-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N29>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N29-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N29,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N29,-$L$14,0),IF($N29<$A$14,0,IF($N29=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N29-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N29>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N29-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N29,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N29,-$L$15,0),IF($N29<$A$15,0,IF($N29=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N29-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N29>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N29-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N29,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N29,-$L$16,0),IF($N29<$A$16,0,IF($N29=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N29-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N29>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N29-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N29,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N29,-$L$17,0),IF($N29<$A$17,0,IF($N29=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N29-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N29>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N29-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N29,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N29,-$L$18,0),IF($N29<$A$18,0,IF($N29=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N29-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N29>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N29-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N29,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N29,-$L$19,0),IF($N29<$A$19,0,IF($N29=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N29-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N29>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N29-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N29,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N29,-$L$20,0),IF($N29<$A$20,0,IF($N29=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N29-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N29>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N29-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N29,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N29,-$L$21,0),IF($N29<$A$21,0,IF($N29=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N29-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N29>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N29-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N29,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N29,-$L$22,0),IF($N29<$A$22,0,IF($N29=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N29-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N29>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N29-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N29,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N29,-$L$23,0),IF($N29<$A$23,0,IF($N29=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N29-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N29>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N29-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N29,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N29,-$L$24,0),IF($N29<$A$24,0,IF($N29=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N29-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N29>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N29-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N29,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N29,-$L$25,0),IF($N29<$A$25,0,IF($N29=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N29-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N29>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N29-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N29,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N29,-$L$26,0),IF($N29<$A$26,0,IF($N29=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N29-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N29>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N29-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N29,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N29,-$L$27,0),IF($N29<$A$27,0,IF($N29=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N29-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N29>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N29-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N29,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N29,-$L$28,0),IF($N29<$A$28,0,IF($N29=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N29-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N29>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N29-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N29,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N29,-$L$29,0),IF($N29<$A$29,0,IF($N29=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N29-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N29>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N29-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N29,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N29,-$L$30,0),IF($N29<$A$30,0,IF($N29=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N29-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N29>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N29-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N29,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N29,-$L$31,0),IF($N29<$A$31,0,IF($N29=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N29-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N29>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N29-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N29,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N29,-$L$32,0),IF($N29<$A$32,0,IF($N29=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N29-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N29>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N29-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N29,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N29,-$L$33,0),IF($N29<$A$33,0,IF($N29=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N29-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N29>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N29-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N29,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N29,-$L$34,0),IF($N29<$A$34,0,IF($N29=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N29-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N29>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N29-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N29,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N29,-$L$35,0),IF($N29<$A$35,0,IF($N29=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N29-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N29>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N29-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N29,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N29,-$L$36,0),IF($N29<$A$36,0,IF($N29=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N29-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N29>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N29-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N29,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N29,-$L$37,0),IF($N29<$A$37,0,IF($N29=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N29-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N29>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N29-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N29,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N29,-$L$38,0),IF($N29<$A$38,0,IF($N29=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N29-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N29>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N29-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N29,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N29,-$L$39,0),IF($N29<$A$39,0,IF($N29=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N29-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N29>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N29-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N29,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N29,-$L$40,0),IF($N29<$A$40,0,IF($N29=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N29-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N29>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N29-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N29,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N29,-$L$41,0),IF($N29<$A$41,0,IF($N29=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N29-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N29>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N29-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N29,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N29,-$L$42,0),IF($N29<$A$42,0,IF($N29=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N29-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N29>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N29-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N29,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N29,-$L$43,0),IF($N29<$A$43,0,IF($N29=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N29-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N29>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N29-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N29,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N29,-$L$44,0),IF($N29<$A$44,0,IF($N29=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N29-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N29>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N29-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N29,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N29,-$L$45,0),IF($N29<$A$45,0,IF($N29=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N29-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N29>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N29-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N29,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N29,-$L$46,0),IF($N29<$A$46,0,IF($N29=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N29-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N29>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N29-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N29,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N29,-$L$47,0),IF($N29<$A$47,0,IF($N29=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N29-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N29>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N29-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AK$9:AK$58)+AK$8","v":0},2041,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N30,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N30,-$L$8,0),IF($N30<$A$8,0,IF($N30=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N30-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N30>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N30-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N30,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N30,-$L$9,0),IF($N30<$A$9,0,IF($N30=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N30-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N30>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N30-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N30,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N30,-$L$10,0),IF($N30<$A$10,0,IF($N30=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N30-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N30>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N30-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N30,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N30,-$L$11,0),IF($N30<$A$11,0,IF($N30=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N30-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N30>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N30-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N30,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N30,-$L$12,0),IF($N30<$A$12,0,IF($N30=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N30-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N30>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N30-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N30,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N30,-$L$13,0),IF($N30<$A$13,0,IF($N30=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N30-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N30>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N30-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N30,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N30,-$L$14,0),IF($N30<$A$14,0,IF($N30=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N30-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N30>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N30-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N30,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N30,-$L$15,0),IF($N30<$A$15,0,IF($N30=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N30-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N30>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N30-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N30,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N30,-$L$16,0),IF($N30<$A$16,0,IF($N30=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N30-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N30>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N30-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N30,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N30,-$L$17,0),IF($N30<$A$17,0,IF($N30=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N30-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N30>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N30-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N30,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N30,-$L$18,0),IF($N30<$A$18,0,IF($N30=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N30-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N30>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N30-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N30,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N30,-$L$19,0),IF($N30<$A$19,0,IF($N30=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N30-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N30>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N30-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N30,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N30,-$L$20,0),IF($N30<$A$20,0,IF($N30=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N30-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N30>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N30-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N30,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N30,-$L$21,0),IF($N30<$A$21,0,IF($N30=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N30-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N30>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N30-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N30,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N30,-$L$22,0),IF($N30<$A$22,0,IF($N30=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N30-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N30>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N30-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N30,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N30,-$L$23,0),IF($N30<$A$23,0,IF($N30=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N30-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N30>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N30-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N30,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N30,-$L$24,0),IF($N30<$A$24,0,IF($N30=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N30-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N30>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N30-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N30,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N30,-$L$25,0),IF($N30<$A$25,0,IF($N30=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N30-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N30>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N30-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N30,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N30,-$L$26,0),IF($N30<$A$26,0,IF($N30=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N30-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N30>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N30-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N30,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N30,-$L$27,0),IF($N30<$A$27,0,IF($N30=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N30-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N30>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N30-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N30,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N30,-$L$28,0),IF($N30<$A$28,0,IF($N30=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N30-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N30>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N30-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N30,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N30,-$L$29,0),IF($N30<$A$29,0,IF($N30=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N30-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N30>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N30-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N30,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N30,-$L$30,0),IF($N30<$A$30,0,IF($N30=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N30-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N30>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N30-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N30,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N30,-$L$31,0),IF($N30<$A$31,0,IF($N30=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N30-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N30>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N30-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N30,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N30,-$L$32,0),IF($N30<$A$32,0,IF($N30=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N30-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N30>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N30-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N30,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N30,-$L$33,0),IF($N30<$A$33,0,IF($N30=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N30-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N30>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N30-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N30,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N30,-$L$34,0),IF($N30<$A$34,0,IF($N30=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N30-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N30>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N30-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N30,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N30,-$L$35,0),IF($N30<$A$35,0,IF($N30=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N30-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N30>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N30-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N30,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N30,-$L$36,0),IF($N30<$A$36,0,IF($N30=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N30-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N30>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N30-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N30,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N30,-$L$37,0),IF($N30<$A$37,0,IF($N30=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N30-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N30>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N30-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N30,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N30,-$L$38,0),IF($N30<$A$38,0,IF($N30=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N30-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N30>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N30-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N30,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N30,-$L$39,0),IF($N30<$A$39,0,IF($N30=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N30-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N30>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N30-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N30,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N30,-$L$40,0),IF($N30<$A$40,0,IF($N30=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N30-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N30>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N30-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N30,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N30,-$L$41,0),IF($N30<$A$41,0,IF($N30=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N30-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N30>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N30-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N30,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N30,-$L$42,0),IF($N30<$A$42,0,IF($N30=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N30-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N30>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N30-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N30,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N30,-$L$43,0),IF($N30<$A$43,0,IF($N30=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N30-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N30>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N30-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N30,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N30,-$L$44,0),IF($N30<$A$44,0,IF($N30=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N30-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N30>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N30-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N30,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N30,-$L$45,0),IF($N30<$A$45,0,IF($N30=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N30-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N30>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N30-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N30,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N30,-$L$46,0),IF($N30<$A$46,0,IF($N30=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N30-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N30>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N30-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N30,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N30,-$L$47,0),IF($N30<$A$47,0,IF($N30=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N30-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N30>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N30-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AL$9:AL$58)+AL$8","v":0},2042,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N31,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N31,-$L$8,0),IF($N31<$A$8,0,IF($N31=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N31-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N31>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N31-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N31,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N31,-$L$9,0),IF($N31<$A$9,0,IF($N31=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N31-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N31>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N31-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N31,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N31,-$L$10,0),IF($N31<$A$10,0,IF($N31=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N31-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N31>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N31-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N31,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N31,-$L$11,0),IF($N31<$A$11,0,IF($N31=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N31-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N31>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N31-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N31,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N31,-$L$12,0),IF($N31<$A$12,0,IF($N31=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N31-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N31>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N31-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N31,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N31,-$L$13,0),IF($N31<$A$13,0,IF($N31=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N31-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N31>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N31-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N31,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N31,-$L$14,0),IF($N31<$A$14,0,IF($N31=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N31-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N31>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N31-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N31,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N31,-$L$15,0),IF($N31<$A$15,0,IF($N31=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N31-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N31>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N31-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N31,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N31,-$L$16,0),IF($N31<$A$16,0,IF($N31=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N31-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N31>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N31-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N31,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N31,-$L$17,0),IF($N31<$A$17,0,IF($N31=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N31-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N31>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N31-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N31,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N31,-$L$18,0),IF($N31<$A$18,0,IF($N31=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N31-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N31>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N31-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N31,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N31,-$L$19,0),IF($N31<$A$19,0,IF($N31=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N31-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N31>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N31-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N31,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N31,-$L$20,0),IF($N31<$A$20,0,IF($N31=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N31-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N31>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N31-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N31,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N31,-$L$21,0),IF($N31<$A$21,0,IF($N31=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N31-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N31>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N31-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N31,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N31,-$L$22,0),IF($N31<$A$22,0,IF($N31=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N31-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N31>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N31-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N31,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N31,-$L$23,0),IF($N31<$A$23,0,IF($N31=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N31-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N31>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N31-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N31,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N31,-$L$24,0),IF($N31<$A$24,0,IF($N31=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N31-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N31>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N31-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N31,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N31,-$L$25,0),IF($N31<$A$25,0,IF($N31=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N31-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N31>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N31-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N31,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N31,-$L$26,0),IF($N31<$A$26,0,IF($N31=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N31-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N31>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N31-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N31,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N31,-$L$27,0),IF($N31<$A$27,0,IF($N31=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N31-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N31>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N31-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N31,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N31,-$L$28,0),IF($N31<$A$28,0,IF($N31=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N31-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N31>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N31-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N31,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N31,-$L$29,0),IF($N31<$A$29,0,IF($N31=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N31-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N31>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N31-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N31,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N31,-$L$30,0),IF($N31<$A$30,0,IF($N31=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N31-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N31>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N31-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N31,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N31,-$L$31,0),IF($N31<$A$31,0,IF($N31=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N31-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N31>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N31-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N31,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N31,-$L$32,0),IF($N31<$A$32,0,IF($N31=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N31-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N31>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N31-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N31,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N31,-$L$33,0),IF($N31<$A$33,0,IF($N31=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N31-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N31>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N31-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N31,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N31,-$L$34,0),IF($N31<$A$34,0,IF($N31=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N31-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N31>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N31-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N31,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N31,-$L$35,0),IF($N31<$A$35,0,IF($N31=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N31-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N31>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N31-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N31,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N31,-$L$36,0),IF($N31<$A$36,0,IF($N31=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N31-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N31>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N31-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N31,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N31,-$L$37,0),IF($N31<$A$37,0,IF($N31=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N31-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N31>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N31-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N31,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N31,-$L$38,0),IF($N31<$A$38,0,IF($N31=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N31-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N31>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N31-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N31,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N31,-$L$39,0),IF($N31<$A$39,0,IF($N31=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N31-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N31>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N31-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N31,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N31,-$L$40,0),IF($N31<$A$40,0,IF($N31=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N31-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N31>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N31-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N31,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N31,-$L$41,0),IF($N31<$A$41,0,IF($N31=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N31-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N31>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N31-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N31,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N31,-$L$42,0),IF($N31<$A$42,0,IF($N31=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N31-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N31>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N31-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N31,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N31,-$L$43,0),IF($N31<$A$43,0,IF($N31=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N31-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N31>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N31-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N31,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N31,-$L$44,0),IF($N31<$A$44,0,IF($N31=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N31-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N31>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N31-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N31,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N31,-$L$45,0),IF($N31<$A$45,0,IF($N31=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N31-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N31>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N31-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N31,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N31,-$L$46,0),IF($N31<$A$46,0,IF($N31=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N31-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N31>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N31-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N31,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N31,-$L$47,0),IF($N31<$A$47,0,IF($N31=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N31-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N31>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N31-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AM$9:AM$58)+AM$8","v":0},2043,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N32,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N32,-$L$8,0),IF($N32<$A$8,0,IF($N32=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N32-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N32>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N32-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N32,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N32,-$L$9,0),IF($N32<$A$9,0,IF($N32=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N32-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N32>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N32-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N32,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N32,-$L$10,0),IF($N32<$A$10,0,IF($N32=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N32-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N32>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N32-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N32,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N32,-$L$11,0),IF($N32<$A$11,0,IF($N32=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N32-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N32>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N32-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N32,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N32,-$L$12,0),IF($N32<$A$12,0,IF($N32=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N32-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N32>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N32-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N32,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N32,-$L$13,0),IF($N32<$A$13,0,IF($N32=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N32-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N32>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N32-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N32,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N32,-$L$14,0),IF($N32<$A$14,0,IF($N32=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N32-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N32>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N32-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N32,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N32,-$L$15,0),IF($N32<$A$15,0,IF($N32=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N32-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N32>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N32-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N32,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N32,-$L$16,0),IF($N32<$A$16,0,IF($N32=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N32-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N32>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N32-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N32,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N32,-$L$17,0),IF($N32<$A$17,0,IF($N32=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N32-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N32>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N32-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N32,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N32,-$L$18,0),IF($N32<$A$18,0,IF($N32=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N32-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N32>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N32-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N32,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N32,-$L$19,0),IF($N32<$A$19,0,IF($N32=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N32-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N32>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N32-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N32,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N32,-$L$20,0),IF($N32<$A$20,0,IF($N32=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N32-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N32>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N32-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N32,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N32,-$L$21,0),IF($N32<$A$21,0,IF($N32=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N32-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N32>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N32-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N32,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N32,-$L$22,0),IF($N32<$A$22,0,IF($N32=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N32-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N32>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N32-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N32,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N32,-$L$23,0),IF($N32<$A$23,0,IF($N32=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N32-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N32>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N32-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N32,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N32,-$L$24,0),IF($N32<$A$24,0,IF($N32=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N32-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N32>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N32-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N32,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N32,-$L$25,0),IF($N32<$A$25,0,IF($N32=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N32-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N32>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N32-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N32,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N32,-$L$26,0),IF($N32<$A$26,0,IF($N32=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N32-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N32>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N32-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N32,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N32,-$L$27,0),IF($N32<$A$27,0,IF($N32=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N32-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N32>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N32-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N32,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N32,-$L$28,0),IF($N32<$A$28,0,IF($N32=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N32-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N32>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N32-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N32,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N32,-$L$29,0),IF($N32<$A$29,0,IF($N32=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N32-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N32>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N32-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N32,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N32,-$L$30,0),IF($N32<$A$30,0,IF($N32=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N32-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N32>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N32-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N32,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N32,-$L$31,0),IF($N32<$A$31,0,IF($N32=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N32-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N32>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N32-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N32,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N32,-$L$32,0),IF($N32<$A$32,0,IF($N32=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N32-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N32>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N32-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N32,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N32,-$L$33,0),IF($N32<$A$33,0,IF($N32=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N32-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N32>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N32-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N32,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N32,-$L$34,0),IF($N32<$A$34,0,IF($N32=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N32-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N32>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N32-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N32,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N32,-$L$35,0),IF($N32<$A$35,0,IF($N32=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N32-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N32>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N32-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N32,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N32,-$L$36,0),IF($N32<$A$36,0,IF($N32=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N32-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N32>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N32-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N32,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N32,-$L$37,0),IF($N32<$A$37,0,IF($N32=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N32-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N32>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N32-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N32,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N32,-$L$38,0),IF($N32<$A$38,0,IF($N32=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N32-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N32>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N32-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N32,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N32,-$L$39,0),IF($N32<$A$39,0,IF($N32=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N32-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N32>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N32-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N32,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N32,-$L$40,0),IF($N32<$A$40,0,IF($N32=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N32-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N32>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N32-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N32,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N32,-$L$41,0),IF($N32<$A$41,0,IF($N32=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N32-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N32>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N32-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N32,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N32,-$L$42,0),IF($N32<$A$42,0,IF($N32=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N32-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N32>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N32-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N32,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N32,-$L$43,0),IF($N32<$A$43,0,IF($N32=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N32-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N32>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N32-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N32,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N32,-$L$44,0),IF($N32<$A$44,0,IF($N32=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N32-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N32>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N32-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N32,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N32,-$L$45,0),IF($N32<$A$45,0,IF($N32=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N32-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N32>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N32-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N32,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N32,-$L$46,0),IF($N32<$A$46,0,IF($N32=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N32-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N32>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N32-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N32,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N32,-$L$47,0),IF($N32<$A$47,0,IF($N32=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N32-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N32>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N32-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AN$9:AN$58)+AN$8","v":0},2044,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N33,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N33,-$L$8,0),IF($N33<$A$8,0,IF($N33=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N33-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N33>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N33-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N33,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N33,-$L$9,0),IF($N33<$A$9,0,IF($N33=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N33-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N33>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N33-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N33,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N33,-$L$10,0),IF($N33<$A$10,0,IF($N33=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N33-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N33>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N33-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N33,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N33,-$L$11,0),IF($N33<$A$11,0,IF($N33=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N33-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N33>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N33-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N33,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N33,-$L$12,0),IF($N33<$A$12,0,IF($N33=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N33-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N33>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N33-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N33,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N33,-$L$13,0),IF($N33<$A$13,0,IF($N33=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N33-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N33>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N33-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N33,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N33,-$L$14,0),IF($N33<$A$14,0,IF($N33=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N33-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N33>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N33-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N33,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N33,-$L$15,0),IF($N33<$A$15,0,IF($N33=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N33-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N33>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N33-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N33,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N33,-$L$16,0),IF($N33<$A$16,0,IF($N33=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N33-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N33>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N33-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N33,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N33,-$L$17,0),IF($N33<$A$17,0,IF($N33=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N33-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N33>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N33-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N33,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N33,-$L$18,0),IF($N33<$A$18,0,IF($N33=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N33-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N33>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N33-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N33,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N33,-$L$19,0),IF($N33<$A$19,0,IF($N33=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N33-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N33>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N33-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N33,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N33,-$L$20,0),IF($N33<$A$20,0,IF($N33=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N33-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N33>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N33-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N33,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N33,-$L$21,0),IF($N33<$A$21,0,IF($N33=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N33-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N33>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N33-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N33,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N33,-$L$22,0),IF($N33<$A$22,0,IF($N33=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N33-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N33>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N33-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N33,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N33,-$L$23,0),IF($N33<$A$23,0,IF($N33=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N33-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N33>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N33-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N33,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N33,-$L$24,0),IF($N33<$A$24,0,IF($N33=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N33-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N33>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N33-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N33,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N33,-$L$25,0),IF($N33<$A$25,0,IF($N33=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N33-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N33>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N33-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N33,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N33,-$L$26,0),IF($N33<$A$26,0,IF($N33=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N33-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N33>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N33-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N33,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N33,-$L$27,0),IF($N33<$A$27,0,IF($N33=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N33-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N33>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N33-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N33,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N33,-$L$28,0),IF($N33<$A$28,0,IF($N33=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N33-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N33>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N33-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N33,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N33,-$L$29,0),IF($N33<$A$29,0,IF($N33=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N33-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N33>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N33-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N33,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N33,-$L$30,0),IF($N33<$A$30,0,IF($N33=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N33-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N33>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N33-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N33,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N33,-$L$31,0),IF($N33<$A$31,0,IF($N33=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N33-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N33>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N33-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N33,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N33,-$L$32,0),IF($N33<$A$32,0,IF($N33=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N33-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N33>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N33-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N33,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N33,-$L$33,0),IF($N33<$A$33,0,IF($N33=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N33-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N33>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N33-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N33,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N33,-$L$34,0),IF($N33<$A$34,0,IF($N33=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N33-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N33>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N33-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N33,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N33,-$L$35,0),IF($N33<$A$35,0,IF($N33=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N33-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N33>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N33-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N33,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N33,-$L$36,0),IF($N33<$A$36,0,IF($N33=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N33-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N33>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N33-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N33,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N33,-$L$37,0),IF($N33<$A$37,0,IF($N33=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N33-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N33>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N33-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N33,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N33,-$L$38,0),IF($N33<$A$38,0,IF($N33=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N33-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N33>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N33-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N33,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N33,-$L$39,0),IF($N33<$A$39,0,IF($N33=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N33-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N33>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N33-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N33,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N33,-$L$40,0),IF($N33<$A$40,0,IF($N33=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N33-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N33>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N33-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N33,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N33,-$L$41,0),IF($N33<$A$41,0,IF($N33=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N33-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N33>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N33-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N33,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N33,-$L$42,0),IF($N33<$A$42,0,IF($N33=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N33-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N33>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N33-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N33,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N33,-$L$43,0),IF($N33<$A$43,0,IF($N33=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N33-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N33>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N33-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N33,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N33,-$L$44,0),IF($N33<$A$44,0,IF($N33=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N33-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N33>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N33-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N33,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N33,-$L$45,0),IF($N33<$A$45,0,IF($N33=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N33-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N33>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N33-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N33,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N33,-$L$46,0),IF($N33<$A$46,0,IF($N33=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N33-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N33>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N33-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N33,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N33,-$L$47,0),IF($N33<$A$47,0,IF($N33=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N33-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N33>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N33-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AO$9:AO$58)+AO$8","v":0},2045,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N34,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N34,-$L$8,0),IF($N34<$A$8,0,IF($N34=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N34-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N34>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N34-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N34,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N34,-$L$9,0),IF($N34<$A$9,0,IF($N34=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N34-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N34>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N34-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N34,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N34,-$L$10,0),IF($N34<$A$10,0,IF($N34=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N34-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N34>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N34-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N34,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N34,-$L$11,0),IF($N34<$A$11,0,IF($N34=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N34-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N34>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N34-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N34,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N34,-$L$12,0),IF($N34<$A$12,0,IF($N34=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N34-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N34>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N34-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N34,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N34,-$L$13,0),IF($N34<$A$13,0,IF($N34=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N34-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N34>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N34-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N34,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N34,-$L$14,0),IF($N34<$A$14,0,IF($N34=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N34-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N34>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N34-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N34,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N34,-$L$15,0),IF($N34<$A$15,0,IF($N34=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N34-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N34>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N34-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N34,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N34,-$L$16,0),IF($N34<$A$16,0,IF($N34=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N34-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N34>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N34-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N34,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N34,-$L$17,0),IF($N34<$A$17,0,IF($N34=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N34-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N34>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N34-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N34,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N34,-$L$18,0),IF($N34<$A$18,0,IF($N34=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N34-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N34>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N34-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N34,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N34,-$L$19,0),IF($N34<$A$19,0,IF($N34=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N34-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N34>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N34-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N34,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N34,-$L$20,0),IF($N34<$A$20,0,IF($N34=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N34-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N34>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N34-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N34,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N34,-$L$21,0),IF($N34<$A$21,0,IF($N34=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N34-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N34>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N34-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N34,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N34,-$L$22,0),IF($N34<$A$22,0,IF($N34=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N34-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N34>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N34-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N34,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N34,-$L$23,0),IF($N34<$A$23,0,IF($N34=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N34-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N34>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N34-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N34,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N34,-$L$24,0),IF($N34<$A$24,0,IF($N34=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N34-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N34>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N34-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N34,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N34,-$L$25,0),IF($N34<$A$25,0,IF($N34=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N34-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N34>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N34-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N34,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N34,-$L$26,0),IF($N34<$A$26,0,IF($N34=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N34-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N34>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N34-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N34,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N34,-$L$27,0),IF($N34<$A$27,0,IF($N34=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N34-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N34>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N34-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N34,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N34,-$L$28,0),IF($N34<$A$28,0,IF($N34=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N34-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N34>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N34-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N34,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N34,-$L$29,0),IF($N34<$A$29,0,IF($N34=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N34-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N34>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N34-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N34,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N34,-$L$30,0),IF($N34<$A$30,0,IF($N34=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N34-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N34>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N34-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N34,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N34,-$L$31,0),IF($N34<$A$31,0,IF($N34=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N34-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N34>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N34-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N34,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N34,-$L$32,0),IF($N34<$A$32,0,IF($N34=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N34-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N34>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N34-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N34,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N34,-$L$33,0),IF($N34<$A$33,0,IF($N34=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N34-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N34>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N34-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N34,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N34,-$L$34,0),IF($N34<$A$34,0,IF($N34=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N34-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N34>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N34-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N34,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N34,-$L$35,0),IF($N34<$A$35,0,IF($N34=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N34-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N34>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N34-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N34,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N34,-$L$36,0),IF($N34<$A$36,0,IF($N34=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N34-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N34>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N34-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N34,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N34,-$L$37,0),IF($N34<$A$37,0,IF($N34=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N34-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N34>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N34-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N34,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N34,-$L$38,0),IF($N34<$A$38,0,IF($N34=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N34-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N34>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N34-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N34,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N34,-$L$39,0),IF($N34<$A$39,0,IF($N34=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N34-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N34>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N34-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N34,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N34,-$L$40,0),IF($N34<$A$40,0,IF($N34=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N34-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N34>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N34-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N34,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N34,-$L$41,0),IF($N34<$A$41,0,IF($N34=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N34-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N34>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N34-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N34,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N34,-$L$42,0),IF($N34<$A$42,0,IF($N34=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N34-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N34>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N34-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N34,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N34,-$L$43,0),IF($N34<$A$43,0,IF($N34=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N34-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N34>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N34-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N34,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N34,-$L$44,0),IF($N34<$A$44,0,IF($N34=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N34-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N34>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N34-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N34,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N34,-$L$45,0),IF($N34<$A$45,0,IF($N34=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N34-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N34>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N34-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N34,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N34,-$L$46,0),IF($N34<$A$46,0,IF($N34=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N34-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N34>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N34-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N34,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N34,-$L$47,0),IF($N34<$A$47,0,IF($N34=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N34-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N34>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N34-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AP$9:AP$58)+AP$8","v":0},2046,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N35,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N35,-$L$8,0),IF($N35<$A$8,0,IF($N35=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N35-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N35>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N35-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N35,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N35,-$L$9,0),IF($N35<$A$9,0,IF($N35=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N35-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N35>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N35-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N35,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N35,-$L$10,0),IF($N35<$A$10,0,IF($N35=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N35-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N35>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N35-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N35,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N35,-$L$11,0),IF($N35<$A$11,0,IF($N35=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N35-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N35>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N35-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N35,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N35,-$L$12,0),IF($N35<$A$12,0,IF($N35=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N35-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N35>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N35-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N35,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N35,-$L$13,0),IF($N35<$A$13,0,IF($N35=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N35-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N35>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N35-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N35,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N35,-$L$14,0),IF($N35<$A$14,0,IF($N35=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N35-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N35>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N35-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N35,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N35,-$L$15,0),IF($N35<$A$15,0,IF($N35=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N35-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N35>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N35-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N35,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N35,-$L$16,0),IF($N35<$A$16,0,IF($N35=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N35-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N35>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N35-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N35,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N35,-$L$17,0),IF($N35<$A$17,0,IF($N35=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N35-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N35>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N35-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N35,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N35,-$L$18,0),IF($N35<$A$18,0,IF($N35=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N35-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N35>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N35-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N35,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N35,-$L$19,0),IF($N35<$A$19,0,IF($N35=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N35-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N35>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N35-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N35,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N35,-$L$20,0),IF($N35<$A$20,0,IF($N35=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N35-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N35>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N35-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N35,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N35,-$L$21,0),IF($N35<$A$21,0,IF($N35=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N35-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N35>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N35-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N35,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N35,-$L$22,0),IF($N35<$A$22,0,IF($N35=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N35-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N35>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N35-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N35,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N35,-$L$23,0),IF($N35<$A$23,0,IF($N35=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N35-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N35>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N35-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N35,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N35,-$L$24,0),IF($N35<$A$24,0,IF($N35=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N35-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N35>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N35-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N35,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N35,-$L$25,0),IF($N35<$A$25,0,IF($N35=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N35-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N35>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N35-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N35,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N35,-$L$26,0),IF($N35<$A$26,0,IF($N35=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N35-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N35>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N35-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N35,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N35,-$L$27,0),IF($N35<$A$27,0,IF($N35=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N35-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N35>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N35-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N35,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N35,-$L$28,0),IF($N35<$A$28,0,IF($N35=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N35-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N35>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N35-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N35,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N35,-$L$29,0),IF($N35<$A$29,0,IF($N35=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N35-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N35>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N35-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N35,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N35,-$L$30,0),IF($N35<$A$30,0,IF($N35=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N35-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N35>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N35-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N35,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N35,-$L$31,0),IF($N35<$A$31,0,IF($N35=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N35-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N35>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N35-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N35,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N35,-$L$32,0),IF($N35<$A$32,0,IF($N35=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N35-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N35>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N35-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N35,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N35,-$L$33,0),IF($N35<$A$33,0,IF($N35=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N35-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N35>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N35-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N35,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N35,-$L$34,0),IF($N35<$A$34,0,IF($N35=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N35-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N35>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N35-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N35,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N35,-$L$35,0),IF($N35<$A$35,0,IF($N35=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N35-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N35>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N35-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N35,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N35,-$L$36,0),IF($N35<$A$36,0,IF($N35=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N35-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N35>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N35-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N35,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N35,-$L$37,0),IF($N35<$A$37,0,IF($N35=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N35-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N35>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N35-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N35,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N35,-$L$38,0),IF($N35<$A$38,0,IF($N35=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N35-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N35>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N35-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N35,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N35,-$L$39,0),IF($N35<$A$39,0,IF($N35=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N35-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N35>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N35-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N35,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N35,-$L$40,0),IF($N35<$A$40,0,IF($N35=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N35-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N35>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N35-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N35,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N35,-$L$41,0),IF($N35<$A$41,0,IF($N35=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N35-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N35>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N35-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N35,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N35,-$L$42,0),IF($N35<$A$42,0,IF($N35=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N35-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N35>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N35-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N35,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N35,-$L$43,0),IF($N35<$A$43,0,IF($N35=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N35-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N35>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N35-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N35,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N35,-$L$44,0),IF($N35<$A$44,0,IF($N35=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N35-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N35>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N35-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N35,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N35,-$L$45,0),IF($N35<$A$45,0,IF($N35=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N35-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N35>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N35-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N35,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N35,-$L$46,0),IF($N35<$A$46,0,IF($N35=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N35-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N35>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N35-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N35,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N35,-$L$47,0),IF($N35<$A$47,0,IF($N35=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N35-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N35>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N35-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AQ$9:AQ$58)+AQ$8","v":0},2047,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N36,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N36,-$L$8,0),IF($N36<$A$8,0,IF($N36=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N36-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N36>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N36-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N36,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N36,-$L$9,0),IF($N36<$A$9,0,IF($N36=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N36-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N36>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N36-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N36,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N36,-$L$10,0),IF($N36<$A$10,0,IF($N36=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N36-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N36>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N36-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N36,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N36,-$L$11,0),IF($N36<$A$11,0,IF($N36=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N36-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N36>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N36-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N36,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N36,-$L$12,0),IF($N36<$A$12,0,IF($N36=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N36-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N36>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N36-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N36,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N36,-$L$13,0),IF($N36<$A$13,0,IF($N36=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N36-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N36>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N36-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N36,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N36,-$L$14,0),IF($N36<$A$14,0,IF($N36=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N36-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N36>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N36-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N36,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N36,-$L$15,0),IF($N36<$A$15,0,IF($N36=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N36-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N36>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N36-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N36,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N36,-$L$16,0),IF($N36<$A$16,0,IF($N36=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N36-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N36>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N36-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N36,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N36,-$L$17,0),IF($N36<$A$17,0,IF($N36=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N36-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N36>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N36-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N36,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N36,-$L$18,0),IF($N36<$A$18,0,IF($N36=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N36-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N36>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N36-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N36,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N36,-$L$19,0),IF($N36<$A$19,0,IF($N36=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N36-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N36>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N36-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N36,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N36,-$L$20,0),IF($N36<$A$20,0,IF($N36=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N36-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N36>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N36-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N36,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N36,-$L$21,0),IF($N36<$A$21,0,IF($N36=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N36-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N36>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N36-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N36,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N36,-$L$22,0),IF($N36<$A$22,0,IF($N36=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N36-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N36>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N36-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N36,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N36,-$L$23,0),IF($N36<$A$23,0,IF($N36=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N36-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N36>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N36-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N36,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N36,-$L$24,0),IF($N36<$A$24,0,IF($N36=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N36-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N36>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N36-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N36,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N36,-$L$25,0),IF($N36<$A$25,0,IF($N36=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N36-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N36>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N36-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N36,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N36,-$L$26,0),IF($N36<$A$26,0,IF($N36=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N36-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N36>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N36-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N36,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N36,-$L$27,0),IF($N36<$A$27,0,IF($N36=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N36-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N36>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N36-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N36,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N36,-$L$28,0),IF($N36<$A$28,0,IF($N36=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N36-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N36>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N36-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N36,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N36,-$L$29,0),IF($N36<$A$29,0,IF($N36=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N36-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N36>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N36-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N36,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N36,-$L$30,0),IF($N36<$A$30,0,IF($N36=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N36-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N36>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N36-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N36,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N36,-$L$31,0),IF($N36<$A$31,0,IF($N36=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N36-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N36>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N36-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N36,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N36,-$L$32,0),IF($N36<$A$32,0,IF($N36=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N36-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N36>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N36-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N36,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N36,-$L$33,0),IF($N36<$A$33,0,IF($N36=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N36-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N36>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N36-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N36,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N36,-$L$34,0),IF($N36<$A$34,0,IF($N36=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N36-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N36>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N36-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N36,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N36,-$L$35,0),IF($N36<$A$35,0,IF($N36=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N36-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N36>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N36-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N36,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N36,-$L$36,0),IF($N36<$A$36,0,IF($N36=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N36-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N36>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N36-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N36,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N36,-$L$37,0),IF($N36<$A$37,0,IF($N36=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N36-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N36>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N36-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N36,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N36,-$L$38,0),IF($N36<$A$38,0,IF($N36=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N36-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N36>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N36-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N36,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N36,-$L$39,0),IF($N36<$A$39,0,IF($N36=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N36-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N36>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N36-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N36,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N36,-$L$40,0),IF($N36<$A$40,0,IF($N36=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N36-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N36>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N36-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N36,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N36,-$L$41,0),IF($N36<$A$41,0,IF($N36=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N36-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N36>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N36-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N36,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N36,-$L$42,0),IF($N36<$A$42,0,IF($N36=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N36-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N36>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N36-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N36,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N36,-$L$43,0),IF($N36<$A$43,0,IF($N36=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N36-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N36>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N36-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N36,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N36,-$L$44,0),IF($N36<$A$44,0,IF($N36=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N36-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N36>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N36-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N36,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N36,-$L$45,0),IF($N36<$A$45,0,IF($N36=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N36-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N36>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N36-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N36,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N36,-$L$46,0),IF($N36<$A$46,0,IF($N36=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N36-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N36>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N36-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N36,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N36,-$L$47,0),IF($N36<$A$47,0,IF($N36=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N36-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N36>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N36-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AR$9:AR$58)+AR$8","v":0},2048,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N37,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N37,-$L$8,0),IF($N37<$A$8,0,IF($N37=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N37-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N37>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N37-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N37,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N37,-$L$9,0),IF($N37<$A$9,0,IF($N37=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N37-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N37>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N37-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N37,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N37,-$L$10,0),IF($N37<$A$10,0,IF($N37=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N37-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N37>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N37-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N37,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N37,-$L$11,0),IF($N37<$A$11,0,IF($N37=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N37-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N37>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N37-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N37,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N37,-$L$12,0),IF($N37<$A$12,0,IF($N37=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N37-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N37>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N37-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N37,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N37,-$L$13,0),IF($N37<$A$13,0,IF($N37=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N37-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N37>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N37-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N37,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N37,-$L$14,0),IF($N37<$A$14,0,IF($N37=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N37-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N37>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N37-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N37,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N37,-$L$15,0),IF($N37<$A$15,0,IF($N37=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N37-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N37>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N37-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N37,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N37,-$L$16,0),IF($N37<$A$16,0,IF($N37=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N37-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N37>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N37-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N37,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N37,-$L$17,0),IF($N37<$A$17,0,IF($N37=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N37-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N37>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N37-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N37,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N37,-$L$18,0),IF($N37<$A$18,0,IF($N37=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N37-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N37>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N37-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N37,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N37,-$L$19,0),IF($N37<$A$19,0,IF($N37=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N37-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N37>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N37-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N37,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N37,-$L$20,0),IF($N37<$A$20,0,IF($N37=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N37-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N37>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N37-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N37,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N37,-$L$21,0),IF($N37<$A$21,0,IF($N37=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N37-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N37>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N37-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N37,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N37,-$L$22,0),IF($N37<$A$22,0,IF($N37=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N37-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N37>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N37-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N37,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N37,-$L$23,0),IF($N37<$A$23,0,IF($N37=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N37-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N37>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N37-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N37,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N37,-$L$24,0),IF($N37<$A$24,0,IF($N37=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N37-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N37>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N37-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N37,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N37,-$L$25,0),IF($N37<$A$25,0,IF($N37=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N37-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N37>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N37-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N37,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N37,-$L$26,0),IF($N37<$A$26,0,IF($N37=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N37-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N37>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N37-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N37,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N37,-$L$27,0),IF($N37<$A$27,0,IF($N37=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N37-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N37>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N37-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N37,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N37,-$L$28,0),IF($N37<$A$28,0,IF($N37=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N37-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N37>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N37-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N37,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N37,-$L$29,0),IF($N37<$A$29,0,IF($N37=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N37-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N37>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N37-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N37,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N37,-$L$30,0),IF($N37<$A$30,0,IF($N37=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N37-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N37>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N37-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N37,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N37,-$L$31,0),IF($N37<$A$31,0,IF($N37=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N37-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N37>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N37-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N37,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N37,-$L$32,0),IF($N37<$A$32,0,IF($N37=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N37-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N37>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N37-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N37,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N37,-$L$33,0),IF($N37<$A$33,0,IF($N37=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N37-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N37>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N37-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N37,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N37,-$L$34,0),IF($N37<$A$34,0,IF($N37=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N37-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N37>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N37-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N37,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N37,-$L$35,0),IF($N37<$A$35,0,IF($N37=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N37-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N37>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N37-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N37,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N37,-$L$36,0),IF($N37<$A$36,0,IF($N37=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N37-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N37>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N37-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N37,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N37,-$L$37,0),IF($N37<$A$37,0,IF($N37=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N37-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N37>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N37-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N37,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N37,-$L$38,0),IF($N37<$A$38,0,IF($N37=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N37-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N37>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N37-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N37,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N37,-$L$39,0),IF($N37<$A$39,0,IF($N37=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N37-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N37>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N37-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N37,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N37,-$L$40,0),IF($N37<$A$40,0,IF($N37=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N37-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N37>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N37-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N37,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N37,-$L$41,0),IF($N37<$A$41,0,IF($N37=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N37-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N37>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N37-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N37,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N37,-$L$42,0),IF($N37<$A$42,0,IF($N37=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N37-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N37>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N37-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N37,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N37,-$L$43,0),IF($N37<$A$43,0,IF($N37=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N37-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N37>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N37-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N37,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N37,-$L$44,0),IF($N37<$A$44,0,IF($N37=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N37-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N37>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N37-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N37,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N37,-$L$45,0),IF($N37<$A$45,0,IF($N37=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N37-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N37>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N37-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N37,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N37,-$L$46,0),IF($N37<$A$46,0,IF($N37=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N37-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N37>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N37-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N37,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N37,-$L$47,0),IF($N37<$A$47,0,IF($N37=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N37-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N37>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N37-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AS$9:AS$58)+AS$8","v":0},2049,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N38,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N38,-$L$8,0),IF($N38<$A$8,0,IF($N38=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N38-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N38>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N38-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N38,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N38,-$L$9,0),IF($N38<$A$9,0,IF($N38=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N38-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N38>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N38-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N38,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N38,-$L$10,0),IF($N38<$A$10,0,IF($N38=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N38-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N38>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N38-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N38,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N38,-$L$11,0),IF($N38<$A$11,0,IF($N38=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N38-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N38>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N38-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N38,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N38,-$L$12,0),IF($N38<$A$12,0,IF($N38=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N38-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N38>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N38-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N38,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N38,-$L$13,0),IF($N38<$A$13,0,IF($N38=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N38-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N38>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N38-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N38,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N38,-$L$14,0),IF($N38<$A$14,0,IF($N38=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N38-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N38>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N38-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N38,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N38,-$L$15,0),IF($N38<$A$15,0,IF($N38=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N38-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N38>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N38-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N38,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N38,-$L$16,0),IF($N38<$A$16,0,IF($N38=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N38-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N38>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N38-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N38,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N38,-$L$17,0),IF($N38<$A$17,0,IF($N38=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N38-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N38>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N38-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N38,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N38,-$L$18,0),IF($N38<$A$18,0,IF($N38=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N38-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N38>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N38-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N38,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N38,-$L$19,0),IF($N38<$A$19,0,IF($N38=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N38-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N38>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N38-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N38,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N38,-$L$20,0),IF($N38<$A$20,0,IF($N38=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N38-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N38>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N38-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N38,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N38,-$L$21,0),IF($N38<$A$21,0,IF($N38=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N38-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N38>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N38-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N38,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N38,-$L$22,0),IF($N38<$A$22,0,IF($N38=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N38-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N38>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N38-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N38,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N38,-$L$23,0),IF($N38<$A$23,0,IF($N38=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N38-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N38>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N38-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N38,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N38,-$L$24,0),IF($N38<$A$24,0,IF($N38=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N38-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N38>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N38-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N38,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N38,-$L$25,0),IF($N38<$A$25,0,IF($N38=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N38-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N38>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N38-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N38,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N38,-$L$26,0),IF($N38<$A$26,0,IF($N38=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N38-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N38>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N38-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N38,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N38,-$L$27,0),IF($N38<$A$27,0,IF($N38=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N38-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N38>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N38-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N38,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N38,-$L$28,0),IF($N38<$A$28,0,IF($N38=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N38-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N38>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N38-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N38,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N38,-$L$29,0),IF($N38<$A$29,0,IF($N38=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N38-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N38>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N38-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N38,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N38,-$L$30,0),IF($N38<$A$30,0,IF($N38=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N38-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N38>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N38-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N38,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N38,-$L$31,0),IF($N38<$A$31,0,IF($N38=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N38-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N38>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N38-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N38,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N38,-$L$32,0),IF($N38<$A$32,0,IF($N38=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N38-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N38>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N38-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N38,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N38,-$L$33,0),IF($N38<$A$33,0,IF($N38=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N38-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N38>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N38-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N38,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N38,-$L$34,0),IF($N38<$A$34,0,IF($N38=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N38-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N38>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N38-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N38,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N38,-$L$35,0),IF($N38<$A$35,0,IF($N38=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N38-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N38>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N38-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N38,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N38,-$L$36,0),IF($N38<$A$36,0,IF($N38=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N38-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N38>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N38-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N38,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N38,-$L$37,0),IF($N38<$A$37,0,IF($N38=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N38-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N38>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N38-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N38,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N38,-$L$38,0),IF($N38<$A$38,0,IF($N38=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N38-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N38>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N38-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N38,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N38,-$L$39,0),IF($N38<$A$39,0,IF($N38=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N38-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N38>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N38-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N38,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N38,-$L$40,0),IF($N38<$A$40,0,IF($N38=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N38-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N38>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N38-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N38,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N38,-$L$41,0),IF($N38<$A$41,0,IF($N38=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N38-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N38>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N38-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N38,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N38,-$L$42,0),IF($N38<$A$42,0,IF($N38=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N38-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N38>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N38-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N38,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N38,-$L$43,0),IF($N38<$A$43,0,IF($N38=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N38-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N38>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N38-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N38,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N38,-$L$44,0),IF($N38<$A$44,0,IF($N38=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N38-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N38>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N38-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N38,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N38,-$L$45,0),IF($N38<$A$45,0,IF($N38=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N38-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N38>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N38-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N38,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N38,-$L$46,0),IF($N38<$A$46,0,IF($N38=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N38-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N38>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N38-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N38,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N38,-$L$47,0),IF($N38<$A$47,0,IF($N38=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N38-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N38>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N38-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,{"$f":"SUM(O38:BF38)","v":0},0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AT$9:AT$58)+AT$8","v":0},2050,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N39,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N39,-$L$8,0),IF($N39<$A$8,0,IF($N39=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N39-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N39>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N39-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N39,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N39,-$L$9,0),IF($N39<$A$9,0,IF($N39=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N39-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N39>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N39-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N39,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N39,-$L$10,0),IF($N39<$A$10,0,IF($N39=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N39-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N39>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N39-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N39,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N39,-$L$11,0),IF($N39<$A$11,0,IF($N39=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N39-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N39>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N39-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N39,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N39,-$L$12,0),IF($N39<$A$12,0,IF($N39=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N39-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N39>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N39-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N39,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N39,-$L$13,0),IF($N39<$A$13,0,IF($N39=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N39-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N39>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N39-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N39,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N39,-$L$14,0),IF($N39<$A$14,0,IF($N39=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N39-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N39>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N39-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N39,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N39,-$L$15,0),IF($N39<$A$15,0,IF($N39=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N39-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N39>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N39-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N39,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N39,-$L$16,0),IF($N39<$A$16,0,IF($N39=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N39-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N39>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N39-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N39,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N39,-$L$17,0),IF($N39<$A$17,0,IF($N39=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N39-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N39>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N39-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N39,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N39,-$L$18,0),IF($N39<$A$18,0,IF($N39=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N39-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N39>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N39-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N39,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N39,-$L$19,0),IF($N39<$A$19,0,IF($N39=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N39-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N39>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N39-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N39,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N39,-$L$20,0),IF($N39<$A$20,0,IF($N39=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N39-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N39>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N39-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N39,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N39,-$L$21,0),IF($N39<$A$21,0,IF($N39=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N39-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N39>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N39-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N39,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N39,-$L$22,0),IF($N39<$A$22,0,IF($N39=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N39-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N39>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N39-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N39,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N39,-$L$23,0),IF($N39<$A$23,0,IF($N39=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N39-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N39>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N39-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N39,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N39,-$L$24,0),IF($N39<$A$24,0,IF($N39=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N39-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N39>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N39-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N39,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N39,-$L$25,0),IF($N39<$A$25,0,IF($N39=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N39-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N39>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N39-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N39,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N39,-$L$26,0),IF($N39<$A$26,0,IF($N39=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N39-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N39>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N39-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N39,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N39,-$L$27,0),IF($N39<$A$27,0,IF($N39=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N39-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N39>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N39-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N39,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N39,-$L$28,0),IF($N39<$A$28,0,IF($N39=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N39-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N39>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N39-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N39,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N39,-$L$29,0),IF($N39<$A$29,0,IF($N39=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N39-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N39>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N39-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N39,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N39,-$L$30,0),IF($N39<$A$30,0,IF($N39=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N39-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N39>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N39-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N39,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N39,-$L$31,0),IF($N39<$A$31,0,IF($N39=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N39-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N39>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N39-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N39,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N39,-$L$32,0),IF($N39<$A$32,0,IF($N39=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N39-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N39>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N39-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N39,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N39,-$L$33,0),IF($N39<$A$33,0,IF($N39=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N39-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N39>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N39-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N39,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N39,-$L$34,0),IF($N39<$A$34,0,IF($N39=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N39-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N39>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N39-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N39,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N39,-$L$35,0),IF($N39<$A$35,0,IF($N39=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N39-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N39>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N39-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N39,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N39,-$L$36,0),IF($N39<$A$36,0,IF($N39=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N39-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N39>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N39-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N39,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N39,-$L$37,0),IF($N39<$A$37,0,IF($N39=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N39-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N39>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N39-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N39,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N39,-$L$38,0),IF($N39<$A$38,0,IF($N39=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N39-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N39>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N39-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N39,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N39,-$L$39,0),IF($N39<$A$39,0,IF($N39=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N39-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N39>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N39-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N39,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N39,-$L$40,0),IF($N39<$A$40,0,IF($N39=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N39-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N39>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N39-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N39,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N39,-$L$41,0),IF($N39<$A$41,0,IF($N39=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N39-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N39>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N39-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N39,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N39,-$L$42,0),IF($N39<$A$42,0,IF($N39=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N39-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N39>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N39-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N39,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N39,-$L$43,0),IF($N39<$A$43,0,IF($N39=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N39-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N39>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N39-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N39,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N39,-$L$44,0),IF($N39<$A$44,0,IF($N39=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N39-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N39>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N39-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N39,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N39,-$L$45,0),IF($N39<$A$45,0,IF($N39=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N39-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N39>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N39-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N39,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N39,-$L$46,0),IF($N39<$A$46,0,IF($N39=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N39-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N39>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N39-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N39,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N39,-$L$47,0),IF($N39<$A$47,0,IF($N39=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N39-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N39>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N39-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AU$9:AU$58)+AU$8","v":0},2051,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N40,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N40,-$L$8,0),IF($N40<$A$8,0,IF($N40=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N40-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N40>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N40-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N40,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N40,-$L$9,0),IF($N40<$A$9,0,IF($N40=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N40-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N40>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N40-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N40,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N40,-$L$10,0),IF($N40<$A$10,0,IF($N40=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N40-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N40>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N40-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N40,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N40,-$L$11,0),IF($N40<$A$11,0,IF($N40=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N40-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N40>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N40-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N40,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N40,-$L$12,0),IF($N40<$A$12,0,IF($N40=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N40-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N40>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N40-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N40,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N40,-$L$13,0),IF($N40<$A$13,0,IF($N40=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N40-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N40>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N40-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N40,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N40,-$L$14,0),IF($N40<$A$14,0,IF($N40=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N40-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N40>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N40-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N40,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N40,-$L$15,0),IF($N40<$A$15,0,IF($N40=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N40-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N40>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N40-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N40,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N40,-$L$16,0),IF($N40<$A$16,0,IF($N40=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N40-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N40>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N40-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N40,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N40,-$L$17,0),IF($N40<$A$17,0,IF($N40=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N40-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N40>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N40-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N40,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N40,-$L$18,0),IF($N40<$A$18,0,IF($N40=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N40-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N40>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N40-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N40,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N40,-$L$19,0),IF($N40<$A$19,0,IF($N40=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N40-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N40>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N40-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N40,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N40,-$L$20,0),IF($N40<$A$20,0,IF($N40=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N40-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N40>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N40-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N40,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N40,-$L$21,0),IF($N40<$A$21,0,IF($N40=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N40-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N40>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N40-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N40,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N40,-$L$22,0),IF($N40<$A$22,0,IF($N40=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N40-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N40>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N40-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N40,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N40,-$L$23,0),IF($N40<$A$23,0,IF($N40=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N40-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N40>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N40-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N40,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N40,-$L$24,0),IF($N40<$A$24,0,IF($N40=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N40-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N40>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N40-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N40,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N40,-$L$25,0),IF($N40<$A$25,0,IF($N40=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N40-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N40>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N40-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N40,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N40,-$L$26,0),IF($N40<$A$26,0,IF($N40=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N40-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N40>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N40-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N40,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N40,-$L$27,0),IF($N40<$A$27,0,IF($N40=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N40-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N40>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N40-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N40,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N40,-$L$28,0),IF($N40<$A$28,0,IF($N40=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N40-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N40>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N40-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N40,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N40,-$L$29,0),IF($N40<$A$29,0,IF($N40=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N40-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N40>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N40-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N40,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N40,-$L$30,0),IF($N40<$A$30,0,IF($N40=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N40-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N40>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N40-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N40,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N40,-$L$31,0),IF($N40<$A$31,0,IF($N40=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N40-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N40>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N40-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N40,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N40,-$L$32,0),IF($N40<$A$32,0,IF($N40=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N40-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N40>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N40-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N40,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N40,-$L$33,0),IF($N40<$A$33,0,IF($N40=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N40-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N40>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N40-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N40,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N40,-$L$34,0),IF($N40<$A$34,0,IF($N40=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N40-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N40>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N40-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N40,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N40,-$L$35,0),IF($N40<$A$35,0,IF($N40=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N40-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N40>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N40-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N40,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N40,-$L$36,0),IF($N40<$A$36,0,IF($N40=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N40-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N40>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N40-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N40,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N40,-$L$37,0),IF($N40<$A$37,0,IF($N40=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N40-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N40>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N40-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N40,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N40,-$L$38,0),IF($N40<$A$38,0,IF($N40=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N40-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N40>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N40-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N40,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N40,-$L$39,0),IF($N40<$A$39,0,IF($N40=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N40-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N40>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N40-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N40,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N40,-$L$40,0),IF($N40<$A$40,0,IF($N40=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N40-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N40>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N40-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N40,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N40,-$L$41,0),IF($N40<$A$41,0,IF($N40=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N40-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N40>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N40-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N40,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N40,-$L$42,0),IF($N40<$A$42,0,IF($N40=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N40-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N40>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N40-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N40,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N40,-$L$43,0),IF($N40<$A$43,0,IF($N40=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N40-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N40>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N40-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N40,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N40,-$L$44,0),IF($N40<$A$44,0,IF($N40=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N40-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N40>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N40-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N40,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N40,-$L$45,0),IF($N40<$A$45,0,IF($N40=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N40-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N40>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N40-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N40,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N40,-$L$46,0),IF($N40<$A$46,0,IF($N40=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N40-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N40>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N40-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N40,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N40,-$L$47,0),IF($N40<$A$47,0,IF($N40=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N40-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N40>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N40-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AV$9:AV$58)+AV$8","v":0},2052,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N41,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N41,-$L$8,0),IF($N41<$A$8,0,IF($N41=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N41-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N41>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N41-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N41,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N41,-$L$9,0),IF($N41<$A$9,0,IF($N41=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N41-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N41>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N41-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N41,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N41,-$L$10,0),IF($N41<$A$10,0,IF($N41=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N41-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N41>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N41-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N41,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N41,-$L$11,0),IF($N41<$A$11,0,IF($N41=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N41-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N41>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N41-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N41,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N41,-$L$12,0),IF($N41<$A$12,0,IF($N41=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N41-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N41>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N41-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N41,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N41,-$L$13,0),IF($N41<$A$13,0,IF($N41=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N41-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N41>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N41-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N41,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N41,-$L$14,0),IF($N41<$A$14,0,IF($N41=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N41-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N41>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N41-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N41,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N41,-$L$15,0),IF($N41<$A$15,0,IF($N41=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N41-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N41>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N41-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N41,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N41,-$L$16,0),IF($N41<$A$16,0,IF($N41=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N41-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N41>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N41-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N41,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N41,-$L$17,0),IF($N41<$A$17,0,IF($N41=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N41-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N41>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N41-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N41,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N41,-$L$18,0),IF($N41<$A$18,0,IF($N41=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N41-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N41>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N41-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N41,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N41,-$L$19,0),IF($N41<$A$19,0,IF($N41=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N41-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N41>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N41-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N41,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N41,-$L$20,0),IF($N41<$A$20,0,IF($N41=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N41-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N41>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N41-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N41,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N41,-$L$21,0),IF($N41<$A$21,0,IF($N41=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N41-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N41>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N41-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N41,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N41,-$L$22,0),IF($N41<$A$22,0,IF($N41=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N41-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N41>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N41-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N41,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N41,-$L$23,0),IF($N41<$A$23,0,IF($N41=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N41-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N41>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N41-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N41,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N41,-$L$24,0),IF($N41<$A$24,0,IF($N41=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N41-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N41>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N41-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N41,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N41,-$L$25,0),IF($N41<$A$25,0,IF($N41=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N41-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N41>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N41-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N41,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N41,-$L$26,0),IF($N41<$A$26,0,IF($N41=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N41-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N41>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N41-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N41,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N41,-$L$27,0),IF($N41<$A$27,0,IF($N41=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N41-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N41>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N41-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N41,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N41,-$L$28,0),IF($N41<$A$28,0,IF($N41=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N41-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N41>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N41-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N41,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N41,-$L$29,0),IF($N41<$A$29,0,IF($N41=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N41-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N41>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N41-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N41,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N41,-$L$30,0),IF($N41<$A$30,0,IF($N41=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N41-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N41>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N41-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N41,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N41,-$L$31,0),IF($N41<$A$31,0,IF($N41=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N41-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N41>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N41-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N41,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N41,-$L$32,0),IF($N41<$A$32,0,IF($N41=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N41-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N41>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N41-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N41,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N41,-$L$33,0),IF($N41<$A$33,0,IF($N41=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N41-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N41>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N41-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N41,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N41,-$L$34,0),IF($N41<$A$34,0,IF($N41=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N41-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N41>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N41-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N41,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N41,-$L$35,0),IF($N41<$A$35,0,IF($N41=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N41-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N41>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N41-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N41,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N41,-$L$36,0),IF($N41<$A$36,0,IF($N41=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N41-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N41>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N41-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N41,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N41,-$L$37,0),IF($N41<$A$37,0,IF($N41=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N41-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N41>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N41-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N41,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N41,-$L$38,0),IF($N41<$A$38,0,IF($N41=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N41-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N41>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N41-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N41,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N41,-$L$39,0),IF($N41<$A$39,0,IF($N41=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N41-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N41>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N41-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N41,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N41,-$L$40,0),IF($N41<$A$40,0,IF($N41=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N41-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N41>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N41-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N41,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N41,-$L$41,0),IF($N41<$A$41,0,IF($N41=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N41-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N41>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N41-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N41,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N41,-$L$42,0),IF($N41<$A$42,0,IF($N41=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N41-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N41>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N41-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N41,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N41,-$L$43,0),IF($N41<$A$43,0,IF($N41=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N41-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N41>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N41-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N41,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N41,-$L$44,0),IF($N41<$A$44,0,IF($N41=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N41-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N41>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N41-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N41,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N41,-$L$45,0),IF($N41<$A$45,0,IF($N41=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N41-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N41>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N41-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N41,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N41,-$L$46,0),IF($N41<$A$46,0,IF($N41=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N41-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N41>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N41-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N41,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N41,-$L$47,0),IF($N41<$A$47,0,IF($N41=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N41-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N41>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N41-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(B84),0,B84)*(tr-1)*(1+$L$52%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(C84),0,C84)*(tr-1)*(1+$L$53%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(D84),0,D84)*(tr-1)*(1+$L$54%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(E84),0,E84)*(tr-1)*(1+$L$55%)^($N41-date),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AW$9:AW$58)+AW$8","v":0},2053,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N42,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N42,-$L$8,0),IF($N42<$A$8,0,IF($N42=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N42-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N42>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N42-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N42,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N42,-$L$9,0),IF($N42<$A$9,0,IF($N42=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N42-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N42>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N42-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N42,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N42,-$L$10,0),IF($N42<$A$10,0,IF($N42=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N42-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N42>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N42-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N42,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N42,-$L$11,0),IF($N42<$A$11,0,IF($N42=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N42-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N42>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N42-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N42,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N42,-$L$12,0),IF($N42<$A$12,0,IF($N42=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N42-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N42>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N42-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N42,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N42,-$L$13,0),IF($N42<$A$13,0,IF($N42=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N42-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N42>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N42-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N42,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N42,-$L$14,0),IF($N42<$A$14,0,IF($N42=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N42-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N42>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N42-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N42,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N42,-$L$15,0),IF($N42<$A$15,0,IF($N42=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N42-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N42>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N42-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N42,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N42,-$L$16,0),IF($N42<$A$16,0,IF($N42=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N42-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N42>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N42-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N42,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N42,-$L$17,0),IF($N42<$A$17,0,IF($N42=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N42-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N42>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N42-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N42,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N42,-$L$18,0),IF($N42<$A$18,0,IF($N42=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N42-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N42>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N42-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N42,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N42,-$L$19,0),IF($N42<$A$19,0,IF($N42=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N42-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N42>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N42-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N42,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N42,-$L$20,0),IF($N42<$A$20,0,IF($N42=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N42-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N42>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N42-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N42,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N42,-$L$21,0),IF($N42<$A$21,0,IF($N42=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N42-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N42>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N42-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N42,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N42,-$L$22,0),IF($N42<$A$22,0,IF($N42=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N42-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N42>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N42-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N42,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N42,-$L$23,0),IF($N42<$A$23,0,IF($N42=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N42-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N42>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N42-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N42,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N42,-$L$24,0),IF($N42<$A$24,0,IF($N42=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N42-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N42>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N42-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N42,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N42,-$L$25,0),IF($N42<$A$25,0,IF($N42=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N42-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N42>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N42-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N42,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N42,-$L$26,0),IF($N42<$A$26,0,IF($N42=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N42-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N42>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N42-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N42,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N42,-$L$27,0),IF($N42<$A$27,0,IF($N42=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N42-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N42>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N42-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N42,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N42,-$L$28,0),IF($N42<$A$28,0,IF($N42=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N42-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N42>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N42-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N42,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N42,-$L$29,0),IF($N42<$A$29,0,IF($N42=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N42-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N42>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N42-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N42,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N42,-$L$30,0),IF($N42<$A$30,0,IF($N42=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N42-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N42>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N42-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N42,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N42,-$L$31,0),IF($N42<$A$31,0,IF($N42=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N42-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N42>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N42-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N42,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N42,-$L$32,0),IF($N42<$A$32,0,IF($N42=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N42-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N42>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N42-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N42,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N42,-$L$33,0),IF($N42<$A$33,0,IF($N42=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N42-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N42>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N42-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N42,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N42,-$L$34,0),IF($N42<$A$34,0,IF($N42=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N42-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N42>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N42-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N42,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N42,-$L$35,0),IF($N42<$A$35,0,IF($N42=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N42-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N42>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N42-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N42,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N42,-$L$36,0),IF($N42<$A$36,0,IF($N42=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N42-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N42>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N42-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N42,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N42,-$L$37,0),IF($N42<$A$37,0,IF($N42=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N42-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N42>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N42-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N42,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N42,-$L$38,0),IF($N42<$A$38,0,IF($N42=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N42-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N42>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N42-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N42,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N42,-$L$39,0),IF($N42<$A$39,0,IF($N42=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N42-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N42>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N42-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N42,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N42,-$L$40,0),IF($N42<$A$40,0,IF($N42=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N42-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N42>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N42-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N42,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N42,-$L$41,0),IF($N42<$A$41,0,IF($N42=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N42-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N42>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N42-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N42,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N42,-$L$42,0),IF($N42<$A$42,0,IF($N42=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N42-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N42>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N42-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N42,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N42,-$L$43,0),IF($N42<$A$43,0,IF($N42=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N42-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N42>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N42-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N42,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N42,-$L$44,0),IF($N42<$A$44,0,IF($N42=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N42-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N42>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N42-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N42,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N42,-$L$45,0),IF($N42<$A$45,0,IF($N42=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N42-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N42>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N42-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N42,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N42,-$L$46,0),IF($N42<$A$46,0,IF($N42=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N42-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N42>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N42-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N42,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N42,-$L$47,0),IF($N42<$A$47,0,IF($N42=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N42-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N42>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N42-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AX$9:AX$58)+AX$8","v":0},2054,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N43,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N43,-$L$8,0),IF($N43<$A$8,0,IF($N43=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N43-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N43>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N43-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N43,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N43,-$L$9,0),IF($N43<$A$9,0,IF($N43=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N43-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N43>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N43-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N43,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N43,-$L$10,0),IF($N43<$A$10,0,IF($N43=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N43-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N43>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N43-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N43,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N43,-$L$11,0),IF($N43<$A$11,0,IF($N43=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N43-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N43>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N43-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N43,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N43,-$L$12,0),IF($N43<$A$12,0,IF($N43=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N43-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N43>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N43-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N43,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N43,-$L$13,0),IF($N43<$A$13,0,IF($N43=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N43-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N43>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N43-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N43,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N43,-$L$14,0),IF($N43<$A$14,0,IF($N43=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N43-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N43>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N43-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N43,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N43,-$L$15,0),IF($N43<$A$15,0,IF($N43=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N43-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N43>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N43-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N43,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N43,-$L$16,0),IF($N43<$A$16,0,IF($N43=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N43-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N43>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N43-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N43,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N43,-$L$17,0),IF($N43<$A$17,0,IF($N43=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N43-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N43>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N43-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N43,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N43,-$L$18,0),IF($N43<$A$18,0,IF($N43=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N43-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N43>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N43-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N43,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N43,-$L$19,0),IF($N43<$A$19,0,IF($N43=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N43-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N43>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N43-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N43,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N43,-$L$20,0),IF($N43<$A$20,0,IF($N43=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N43-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N43>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N43-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N43,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N43,-$L$21,0),IF($N43<$A$21,0,IF($N43=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N43-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N43>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N43-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N43,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N43,-$L$22,0),IF($N43<$A$22,0,IF($N43=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N43-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N43>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N43-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N43,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N43,-$L$23,0),IF($N43<$A$23,0,IF($N43=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N43-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N43>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N43-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N43,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N43,-$L$24,0),IF($N43<$A$24,0,IF($N43=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N43-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N43>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N43-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N43,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N43,-$L$25,0),IF($N43<$A$25,0,IF($N43=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N43-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N43>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N43-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N43,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N43,-$L$26,0),IF($N43<$A$26,0,IF($N43=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N43-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N43>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N43-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N43,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N43,-$L$27,0),IF($N43<$A$27,0,IF($N43=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N43-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N43>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N43-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N43,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N43,-$L$28,0),IF($N43<$A$28,0,IF($N43=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N43-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N43>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N43-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N43,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N43,-$L$29,0),IF($N43<$A$29,0,IF($N43=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N43-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N43>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N43-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N43,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N43,-$L$30,0),IF($N43<$A$30,0,IF($N43=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N43-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N43>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N43-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N43,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N43,-$L$31,0),IF($N43<$A$31,0,IF($N43=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N43-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N43>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N43-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N43,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N43,-$L$32,0),IF($N43<$A$32,0,IF($N43=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N43-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N43>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N43-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N43,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N43,-$L$33,0),IF($N43<$A$33,0,IF($N43=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N43-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N43>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N43-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N43,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N43,-$L$34,0),IF($N43<$A$34,0,IF($N43=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N43-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N43>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N43-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N43,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N43,-$L$35,0),IF($N43<$A$35,0,IF($N43=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N43-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N43>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N43-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N43,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N43,-$L$36,0),IF($N43<$A$36,0,IF($N43=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N43-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N43>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N43-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N43,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N43,-$L$37,0),IF($N43<$A$37,0,IF($N43=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N43-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N43>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N43-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N43,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N43,-$L$38,0),IF($N43<$A$38,0,IF($N43=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N43-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N43>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N43-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N43,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N43,-$L$39,0),IF($N43<$A$39,0,IF($N43=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N43-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N43>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N43-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N43,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N43,-$L$40,0),IF($N43<$A$40,0,IF($N43=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N43-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N43>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N43-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N43,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N43,-$L$41,0),IF($N43<$A$41,0,IF($N43=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N43-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N43>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N43-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N43,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N43,-$L$42,0),IF($N43<$A$42,0,IF($N43=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N43-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N43>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N43-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N43,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N43,-$L$43,0),IF($N43<$A$43,0,IF($N43=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N43-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N43>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N43-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N43,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N43,-$L$44,0),IF($N43<$A$44,0,IF($N43=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N43-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N43>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N43-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N43,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N43,-$L$45,0),IF($N43<$A$45,0,IF($N43=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N43-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N43>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N43-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N43,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N43,-$L$46,0),IF($N43<$A$46,0,IF($N43=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N43-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N43>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N43-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N43,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N43,-$L$47,0),IF($N43<$A$47,0,IF($N43=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N43-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N43>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N43-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AY$9:AY$58)+AY$8","v":0},2055,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N44,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N44,-$L$8,0),IF($N44<$A$8,0,IF($N44=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N44-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N44>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N44-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N44,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N44,-$L$9,0),IF($N44<$A$9,0,IF($N44=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N44-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N44>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N44-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N44,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N44,-$L$10,0),IF($N44<$A$10,0,IF($N44=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N44-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N44>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N44-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N44,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N44,-$L$11,0),IF($N44<$A$11,0,IF($N44=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N44-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N44>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N44-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N44,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N44,-$L$12,0),IF($N44<$A$12,0,IF($N44=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N44-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N44>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N44-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N44,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N44,-$L$13,0),IF($N44<$A$13,0,IF($N44=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N44-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N44>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N44-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N44,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N44,-$L$14,0),IF($N44<$A$14,0,IF($N44=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N44-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N44>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N44-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N44,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N44,-$L$15,0),IF($N44<$A$15,0,IF($N44=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N44-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N44>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N44-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N44,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N44,-$L$16,0),IF($N44<$A$16,0,IF($N44=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N44-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N44>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N44-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N44,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N44,-$L$17,0),IF($N44<$A$17,0,IF($N44=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N44-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N44>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N44-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N44,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N44,-$L$18,0),IF($N44<$A$18,0,IF($N44=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N44-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N44>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N44-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N44,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N44,-$L$19,0),IF($N44<$A$19,0,IF($N44=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N44-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N44>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N44-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N44,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N44,-$L$20,0),IF($N44<$A$20,0,IF($N44=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N44-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N44>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N44-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N44,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N44,-$L$21,0),IF($N44<$A$21,0,IF($N44=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N44-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N44>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N44-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N44,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N44,-$L$22,0),IF($N44<$A$22,0,IF($N44=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N44-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N44>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N44-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N44,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N44,-$L$23,0),IF($N44<$A$23,0,IF($N44=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N44-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N44>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N44-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N44,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N44,-$L$24,0),IF($N44<$A$24,0,IF($N44=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N44-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N44>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N44-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N44,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N44,-$L$25,0),IF($N44<$A$25,0,IF($N44=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N44-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N44>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N44-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N44,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N44,-$L$26,0),IF($N44<$A$26,0,IF($N44=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N44-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N44>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N44-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N44,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N44,-$L$27,0),IF($N44<$A$27,0,IF($N44=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N44-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N44>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N44-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N44,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N44,-$L$28,0),IF($N44<$A$28,0,IF($N44=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N44-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N44>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N44-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N44,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N44,-$L$29,0),IF($N44<$A$29,0,IF($N44=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N44-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N44>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N44-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N44,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N44,-$L$30,0),IF($N44<$A$30,0,IF($N44=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N44-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N44>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N44-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N44,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N44,-$L$31,0),IF($N44<$A$31,0,IF($N44=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N44-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N44>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N44-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N44,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N44,-$L$32,0),IF($N44<$A$32,0,IF($N44=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N44-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N44>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N44-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N44,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N44,-$L$33,0),IF($N44<$A$33,0,IF($N44=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N44-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N44>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N44-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N44,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N44,-$L$34,0),IF($N44<$A$34,0,IF($N44=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N44-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N44>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N44-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N44,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N44,-$L$35,0),IF($N44<$A$35,0,IF($N44=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N44-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N44>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N44-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N44,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N44,-$L$36,0),IF($N44<$A$36,0,IF($N44=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N44-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N44>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N44-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N44,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N44,-$L$37,0),IF($N44<$A$37,0,IF($N44=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N44-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N44>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N44-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N44,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N44,-$L$38,0),IF($N44<$A$38,0,IF($N44=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N44-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N44>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N44-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N44,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N44,-$L$39,0),IF($N44<$A$39,0,IF($N44=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N44-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N44>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N44-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N44,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N44,-$L$40,0),IF($N44<$A$40,0,IF($N44=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N44-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N44>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N44-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N44,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N44,-$L$41,0),IF($N44<$A$41,0,IF($N44=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N44-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N44>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N44-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N44,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N44,-$L$42,0),IF($N44<$A$42,0,IF($N44=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N44-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N44>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N44-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N44,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N44,-$L$43,0),IF($N44<$A$43,0,IF($N44=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N44-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N44>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N44-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N44,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N44,-$L$44,0),IF($N44<$A$44,0,IF($N44=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N44-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N44>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N44-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N44,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N44,-$L$45,0),IF($N44<$A$45,0,IF($N44=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N44-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N44>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N44-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N44,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N44,-$L$46,0),IF($N44<$A$46,0,IF($N44=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N44-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N44>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N44-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N44,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N44,-$L$47,0),IF($N44<$A$47,0,IF($N44=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N44-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N44>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N44-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AZ$9:AZ$58)+AZ$8","v":0},2056,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N45,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N45,-$L$8,0),IF($N45<$A$8,0,IF($N45=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N45-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N45>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N45-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N45,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N45,-$L$9,0),IF($N45<$A$9,0,IF($N45=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N45-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N45>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N45-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N45,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N45,-$L$10,0),IF($N45<$A$10,0,IF($N45=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N45-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N45>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N45-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N45,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N45,-$L$11,0),IF($N45<$A$11,0,IF($N45=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N45-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N45>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N45-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N45,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N45,-$L$12,0),IF($N45<$A$12,0,IF($N45=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N45-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N45>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N45-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N45,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N45,-$L$13,0),IF($N45<$A$13,0,IF($N45=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N45-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N45>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N45-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N45,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N45,-$L$14,0),IF($N45<$A$14,0,IF($N45=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N45-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N45>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N45-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N45,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N45,-$L$15,0),IF($N45<$A$15,0,IF($N45=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N45-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N45>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N45-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N45,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N45,-$L$16,0),IF($N45<$A$16,0,IF($N45=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N45-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N45>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N45-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N45,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N45,-$L$17,0),IF($N45<$A$17,0,IF($N45=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N45-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N45>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N45-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N45,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N45,-$L$18,0),IF($N45<$A$18,0,IF($N45=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N45-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N45>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N45-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N45,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N45,-$L$19,0),IF($N45<$A$19,0,IF($N45=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N45-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N45>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N45-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N45,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N45,-$L$20,0),IF($N45<$A$20,0,IF($N45=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N45-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N45>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N45-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N45,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N45,-$L$21,0),IF($N45<$A$21,0,IF($N45=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N45-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N45>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N45-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N45,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N45,-$L$22,0),IF($N45<$A$22,0,IF($N45=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N45-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N45>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N45-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N45,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N45,-$L$23,0),IF($N45<$A$23,0,IF($N45=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N45-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N45>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N45-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N45,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N45,-$L$24,0),IF($N45<$A$24,0,IF($N45=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N45-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N45>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N45-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N45,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N45,-$L$25,0),IF($N45<$A$25,0,IF($N45=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N45-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N45>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N45-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N45,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N45,-$L$26,0),IF($N45<$A$26,0,IF($N45=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N45-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N45>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N45-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N45,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N45,-$L$27,0),IF($N45<$A$27,0,IF($N45=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N45-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N45>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N45-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N45,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N45,-$L$28,0),IF($N45<$A$28,0,IF($N45=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N45-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N45>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N45-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N45,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N45,-$L$29,0),IF($N45<$A$29,0,IF($N45=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N45-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N45>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N45-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N45,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N45,-$L$30,0),IF($N45<$A$30,0,IF($N45=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N45-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N45>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N45-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N45,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N45,-$L$31,0),IF($N45<$A$31,0,IF($N45=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N45-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N45>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N45-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N45,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N45,-$L$32,0),IF($N45<$A$32,0,IF($N45=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N45-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N45>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N45-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N45,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N45,-$L$33,0),IF($N45<$A$33,0,IF($N45=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N45-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N45>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N45-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N45,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N45,-$L$34,0),IF($N45<$A$34,0,IF($N45=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N45-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N45>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N45-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N45,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N45,-$L$35,0),IF($N45<$A$35,0,IF($N45=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N45-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N45>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N45-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N45,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N45,-$L$36,0),IF($N45<$A$36,0,IF($N45=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N45-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N45>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N45-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N45,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N45,-$L$37,0),IF($N45<$A$37,0,IF($N45=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N45-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N45>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N45-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N45,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N45,-$L$38,0),IF($N45<$A$38,0,IF($N45=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N45-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N45>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N45-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N45,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N45,-$L$39,0),IF($N45<$A$39,0,IF($N45=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N45-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N45>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N45-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N45,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N45,-$L$40,0),IF($N45<$A$40,0,IF($N45=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N45-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N45>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N45-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N45,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N45,-$L$41,0),IF($N45<$A$41,0,IF($N45=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N45-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N45>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N45-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N45,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N45,-$L$42,0),IF($N45<$A$42,0,IF($N45=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N45-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N45>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N45-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N45,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N45,-$L$43,0),IF($N45<$A$43,0,IF($N45=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N45-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N45>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N45-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N45,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N45,-$L$44,0),IF($N45<$A$44,0,IF($N45=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N45-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N45>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N45-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N45,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N45,-$L$45,0),IF($N45<$A$45,0,IF($N45=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N45-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N45>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N45-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N45,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N45,-$L$46,0),IF($N45<$A$46,0,IF($N45=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N45-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N45>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N45-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N45,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N45,-$L$47,0),IF($N45<$A$47,0,IF($N45=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N45-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N45>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N45-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,BA$9:BA$58)+BA$8","v":0},2057,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N46,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N46,-$L$8,0),IF($N46<$A$8,0,IF($N46=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N46-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N46>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N46-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N46,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N46,-$L$9,0),IF($N46<$A$9,0,IF($N46=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N46-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N46>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N46-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N46,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N46,-$L$10,0),IF($N46<$A$10,0,IF($N46=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N46-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N46>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N46-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N46,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N46,-$L$11,0),IF($N46<$A$11,0,IF($N46=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N46-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N46>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N46-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N46,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N46,-$L$12,0),IF($N46<$A$12,0,IF($N46=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N46-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N46>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N46-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N46,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N46,-$L$13,0),IF($N46<$A$13,0,IF($N46=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N46-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N46>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N46-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N46,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N46,-$L$14,0),IF($N46<$A$14,0,IF($N46=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N46-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N46>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N46-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N46,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N46,-$L$15,0),IF($N46<$A$15,0,IF($N46=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N46-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N46>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N46-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N46,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N46,-$L$16,0),IF($N46<$A$16,0,IF($N46=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N46-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N46>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N46-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N46,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N46,-$L$17,0),IF($N46<$A$17,0,IF($N46=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N46-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N46>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N46-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N46,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N46,-$L$18,0),IF($N46<$A$18,0,IF($N46=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N46-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N46>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N46-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N46,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N46,-$L$19,0),IF($N46<$A$19,0,IF($N46=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N46-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N46>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N46-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N46,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N46,-$L$20,0),IF($N46<$A$20,0,IF($N46=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N46-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N46>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N46-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N46,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N46,-$L$21,0),IF($N46<$A$21,0,IF($N46=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N46-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N46>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N46-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N46,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N46,-$L$22,0),IF($N46<$A$22,0,IF($N46=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N46-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N46>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N46-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N46,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N46,-$L$23,0),IF($N46<$A$23,0,IF($N46=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N46-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N46>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N46-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N46,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N46,-$L$24,0),IF($N46<$A$24,0,IF($N46=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N46-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N46>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N46-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N46,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N46,-$L$25,0),IF($N46<$A$25,0,IF($N46=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N46-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N46>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N46-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N46,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N46,-$L$26,0),IF($N46<$A$26,0,IF($N46=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N46-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N46>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N46-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N46,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N46,-$L$27,0),IF($N46<$A$27,0,IF($N46=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N46-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N46>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N46-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N46,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N46,-$L$28,0),IF($N46<$A$28,0,IF($N46=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N46-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N46>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N46-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N46,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N46,-$L$29,0),IF($N46<$A$29,0,IF($N46=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N46-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N46>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N46-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N46,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N46,-$L$30,0),IF($N46<$A$30,0,IF($N46=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N46-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N46>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N46-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N46,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N46,-$L$31,0),IF($N46<$A$31,0,IF($N46=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N46-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N46>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N46-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N46,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N46,-$L$32,0),IF($N46<$A$32,0,IF($N46=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N46-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N46>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N46-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N46,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N46,-$L$33,0),IF($N46<$A$33,0,IF($N46=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N46-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N46>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N46-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N46,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N46,-$L$34,0),IF($N46<$A$34,0,IF($N46=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N46-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N46>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N46-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N46,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N46,-$L$35,0),IF($N46<$A$35,0,IF($N46=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N46-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N46>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N46-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N46,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N46,-$L$36,0),IF($N46<$A$36,0,IF($N46=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N46-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N46>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N46-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N46,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N46,-$L$37,0),IF($N46<$A$37,0,IF($N46=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N46-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N46>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N46-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N46,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N46,-$L$38,0),IF($N46<$A$38,0,IF($N46=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N46-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N46>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N46-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N46,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N46,-$L$39,0),IF($N46<$A$39,0,IF($N46=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N46-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N46>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N46-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N46,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N46,-$L$40,0),IF($N46<$A$40,0,IF($N46=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N46-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N46>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N46-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N46,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N46,-$L$41,0),IF($N46<$A$41,0,IF($N46=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N46-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N46>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N46-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N46,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N46,-$L$42,0),IF($N46<$A$42,0,IF($N46=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N46-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N46>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N46-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N46,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N46,-$L$43,0),IF($N46<$A$43,0,IF($N46=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N46-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N46>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N46-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N46,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N46,-$L$44,0),IF($N46<$A$44,0,IF($N46=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N46-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N46>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N46-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N46,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N46,-$L$45,0),IF($N46<$A$45,0,IF($N46=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N46-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N46>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N46-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N46,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N46,-$L$46,0),IF($N46<$A$46,0,IF($N46=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N46-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N46>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N46-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N46,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N46,-$L$47,0),IF($N46<$A$47,0,IF($N46=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N46-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N46>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N46-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,BB$9:BB$58)+BB$8","v":0},2058,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N47,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N47,-$L$8,0),IF($N47<$A$8,0,IF($N47=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N47-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N47>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N47-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N47,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N47,-$L$9,0),IF($N47<$A$9,0,IF($N47=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N47-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N47>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N47-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N47,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N47,-$L$10,0),IF($N47<$A$10,0,IF($N47=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N47-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N47>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N47-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N47,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N47,-$L$11,0),IF($N47<$A$11,0,IF($N47=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N47-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N47>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N47-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N47,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N47,-$L$12,0),IF($N47<$A$12,0,IF($N47=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N47-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N47>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N47-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N47,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N47,-$L$13,0),IF($N47<$A$13,0,IF($N47=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N47-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N47>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N47-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N47,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N47,-$L$14,0),IF($N47<$A$14,0,IF($N47=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N47-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N47>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N47-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N47,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N47,-$L$15,0),IF($N47<$A$15,0,IF($N47=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N47-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N47>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N47-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N47,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N47,-$L$16,0),IF($N47<$A$16,0,IF($N47=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N47-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N47>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N47-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N47,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N47,-$L$17,0),IF($N47<$A$17,0,IF($N47=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N47-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N47>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N47-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N47,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N47,-$L$18,0),IF($N47<$A$18,0,IF($N47=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N47-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N47>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N47-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N47,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N47,-$L$19,0),IF($N47<$A$19,0,IF($N47=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N47-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N47>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N47-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N47,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N47,-$L$20,0),IF($N47<$A$20,0,IF($N47=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N47-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N47>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N47-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N47,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N47,-$L$21,0),IF($N47<$A$21,0,IF($N47=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N47-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N47>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N47-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N47,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N47,-$L$22,0),IF($N47<$A$22,0,IF($N47=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N47-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N47>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N47-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N47,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N47,-$L$23,0),IF($N47<$A$23,0,IF($N47=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N47-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N47>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N47-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N47,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N47,-$L$24,0),IF($N47<$A$24,0,IF($N47=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N47-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N47>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N47-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N47,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N47,-$L$25,0),IF($N47<$A$25,0,IF($N47=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N47-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N47>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N47-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N47,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N47,-$L$26,0),IF($N47<$A$26,0,IF($N47=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N47-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N47>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N47-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N47,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N47,-$L$27,0),IF($N47<$A$27,0,IF($N47=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N47-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N47>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N47-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N47,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N47,-$L$28,0),IF($N47<$A$28,0,IF($N47=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N47-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N47>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N47-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N47,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N47,-$L$29,0),IF($N47<$A$29,0,IF($N47=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N47-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N47>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N47-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N47,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N47,-$L$30,0),IF($N47<$A$30,0,IF($N47=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N47-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N47>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N47-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N47,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N47,-$L$31,0),IF($N47<$A$31,0,IF($N47=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N47-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N47>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N47-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N47,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N47,-$L$32,0),IF($N47<$A$32,0,IF($N47=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N47-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N47>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N47-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N47,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N47,-$L$33,0),IF($N47<$A$33,0,IF($N47=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N47-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N47>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N47-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N47,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N47,-$L$34,0),IF($N47<$A$34,0,IF($N47=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N47-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N47>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N47-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N47,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N47,-$L$35,0),IF($N47<$A$35,0,IF($N47=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N47-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N47>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N47-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N47,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N47,-$L$36,0),IF($N47<$A$36,0,IF($N47=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N47-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N47>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N47-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N47,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N47,-$L$37,0),IF($N47<$A$37,0,IF($N47=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N47-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N47>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N47-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N47,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N47,-$L$38,0),IF($N47<$A$38,0,IF($N47=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N47-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N47>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N47-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N47,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N47,-$L$39,0),IF($N47<$A$39,0,IF($N47=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N47-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N47>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N47-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N47,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N47,-$L$40,0),IF($N47<$A$40,0,IF($N47=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N47-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N47>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N47-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N47,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N47,-$L$41,0),IF($N47<$A$41,0,IF($N47=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N47-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N47>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N47-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N47,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N47,-$L$42,0),IF($N47<$A$42,0,IF($N47=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N47-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N47>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N47-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N47,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N47,-$L$43,0),IF($N47<$A$43,0,IF($N47=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N47-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N47>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N47-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N47,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N47,-$L$44,0),IF($N47<$A$44,0,IF($N47=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N47-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N47>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N47-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N47,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N47,-$L$45,0),IF($N47<$A$45,0,IF($N47=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N47-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N47>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N47-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N47,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N47,-$L$46,0),IF($N47<$A$46,0,IF($N47=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N47-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N47>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N47-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N47,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N47,-$L$47,0),IF($N47<$A$47,0,IF($N47=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N47-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N47>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N47-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"IF(AND(NOT(TRIM(G47)=\"\"),NOT(G47=0),NOT(G47=\"exp\"),NOT(G47=\"atx\"),OR(H47=0,ISTEXT(H47))),1,0)","v":0},{"$f":"IF(OR(K47=0,K47>1,K47<-1),0,1)","v":0},0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8:L47)","v":0},{"$f":"SUM(M8:M47)","v":0},2059,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N48,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N48,-$L$8,0),IF($N48<$A$8,0,IF($N48=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N48-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N48>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N48-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N48,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N48,-$L$9,0),IF($N48<$A$9,0,IF($N48=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N48-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N48>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N48-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N48,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N48,-$L$10,0),IF($N48<$A$10,0,IF($N48=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N48-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N48>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N48-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N48,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N48,-$L$11,0),IF($N48<$A$11,0,IF($N48=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N48-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N48>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N48-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N48,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N48,-$L$12,0),IF($N48<$A$12,0,IF($N48=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N48-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N48>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N48-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N48,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N48,-$L$13,0),IF($N48<$A$13,0,IF($N48=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N48-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N48>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N48-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N48,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N48,-$L$14,0),IF($N48<$A$14,0,IF($N48=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N48-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N48>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N48-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N48,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N48,-$L$15,0),IF($N48<$A$15,0,IF($N48=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N48-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N48>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N48-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N48,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N48,-$L$16,0),IF($N48<$A$16,0,IF($N48=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N48-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N48>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N48-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N48,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N48,-$L$17,0),IF($N48<$A$17,0,IF($N48=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N48-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N48>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N48-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N48,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N48,-$L$18,0),IF($N48<$A$18,0,IF($N48=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N48-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N48>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N48-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N48,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N48,-$L$19,0),IF($N48<$A$19,0,IF($N48=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N48-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N48>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N48-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N48,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N48,-$L$20,0),IF($N48<$A$20,0,IF($N48=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N48-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N48>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N48-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N48,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N48,-$L$21,0),IF($N48<$A$21,0,IF($N48=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N48-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N48>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N48-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N48,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N48,-$L$22,0),IF($N48<$A$22,0,IF($N48=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N48-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N48>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N48-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N48,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N48,-$L$23,0),IF($N48<$A$23,0,IF($N48=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N48-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N48>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N48-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N48,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N48,-$L$24,0),IF($N48<$A$24,0,IF($N48=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N48-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N48>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N48-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N48,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N48,-$L$25,0),IF($N48<$A$25,0,IF($N48=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N48-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N48>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N48-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N48,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N48,-$L$26,0),IF($N48<$A$26,0,IF($N48=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N48-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N48>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N48-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N48,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N48,-$L$27,0),IF($N48<$A$27,0,IF($N48=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N48-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N48>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N48-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N48,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N48,-$L$28,0),IF($N48<$A$28,0,IF($N48=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N48-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N48>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N48-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N48,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N48,-$L$29,0),IF($N48<$A$29,0,IF($N48=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N48-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N48>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N48-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N48,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N48,-$L$30,0),IF($N48<$A$30,0,IF($N48=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N48-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N48>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N48-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N48,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N48,-$L$31,0),IF($N48<$A$31,0,IF($N48=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N48-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N48>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N48-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N48,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N48,-$L$32,0),IF($N48<$A$32,0,IF($N48=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N48-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N48>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N48-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N48,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N48,-$L$33,0),IF($N48<$A$33,0,IF($N48=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N48-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N48>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N48-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N48,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N48,-$L$34,0),IF($N48<$A$34,0,IF($N48=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N48-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N48>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N48-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N48,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N48,-$L$35,0),IF($N48<$A$35,0,IF($N48=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N48-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N48>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N48-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N48,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N48,-$L$36,0),IF($N48<$A$36,0,IF($N48=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N48-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N48>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N48-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N48,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N48,-$L$37,0),IF($N48<$A$37,0,IF($N48=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N48-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N48>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N48-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N48,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N48,-$L$38,0),IF($N48<$A$38,0,IF($N48=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N48-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N48>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N48-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N48,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N48,-$L$39,0),IF($N48<$A$39,0,IF($N48=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N48-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N48>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N48-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N48,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N48,-$L$40,0),IF($N48<$A$40,0,IF($N48=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N48-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N48>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N48-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N48,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N48,-$L$41,0),IF($N48<$A$41,0,IF($N48=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N48-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N48>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N48-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N48,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N48,-$L$42,0),IF($N48<$A$42,0,IF($N48=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N48-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N48>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N48-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N48,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N48,-$L$43,0),IF($N48<$A$43,0,IF($N48=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N48-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N48>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N48-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N48,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N48,-$L$44,0),IF($N48<$A$44,0,IF($N48=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N48-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N48>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N48-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N48,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N48,-$L$45,0),IF($N48<$A$45,0,IF($N48=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N48-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N48>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N48-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N48,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N48,-$L$46,0),IF($N48<$A$46,0,IF($N48=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N48-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N48>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N48-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N48,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N48,-$L$47,0),IF($N48<$A$47,0,IF($N48=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N48-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N48>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N48-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"SUM(BH8:BH47)","v":0},{"$f":"SUM(BI8:BI47)","v":0},{"$f":"SUM(BJ8:BJ47)","v":0},{"$f":"SUM(BK8:BK47)","v":0}]
[{"$f":"IF(BK48=0,\"\",\"Warning: One or more expenditures are not eligible for the selected bonus depreciation in the year entered.\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N49,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N49,-$L$8,0),IF($N49<$A$8,0,IF($N49=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N49-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N49>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N49-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N49,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N49,-$L$9,0),IF($N49<$A$9,0,IF($N49=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N49-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N49>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N49-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N49,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N49,-$L$10,0),IF($N49<$A$10,0,IF($N49=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N49-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N49>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N49-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N49,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N49,-$L$11,0),IF($N49<$A$11,0,IF($N49=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N49-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N49>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N49-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N49,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N49,-$L$12,0),IF($N49<$A$12,0,IF($N49=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N49-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N49>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N49-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N49,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N49,-$L$13,0),IF($N49<$A$13,0,IF($N49=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N49-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N49>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N49-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N49,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N49,-$L$14,0),IF($N49<$A$14,0,IF($N49=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N49-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N49>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N49-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N49,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N49,-$L$15,0),IF($N49<$A$15,0,IF($N49=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N49-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N49>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N49-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N49,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N49,-$L$16,0),IF($N49<$A$16,0,IF($N49=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N49-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N49>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N49-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N49,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N49,-$L$17,0),IF($N49<$A$17,0,IF($N49=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N49-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N49>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N49-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N49,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N49,-$L$18,0),IF($N49<$A$18,0,IF($N49=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N49-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N49>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N49-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N49,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N49,-$L$19,0),IF($N49<$A$19,0,IF($N49=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N49-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N49>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N49-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N49,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N49,-$L$20,0),IF($N49<$A$20,0,IF($N49=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N49-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N49>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N49-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N49,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N49,-$L$21,0),IF($N49<$A$21,0,IF($N49=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N49-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N49>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N49-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N49,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N49,-$L$22,0),IF($N49<$A$22,0,IF($N49=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N49-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N49>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N49-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N49,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N49,-$L$23,0),IF($N49<$A$23,0,IF($N49=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N49-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N49>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N49-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N49,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N49,-$L$24,0),IF($N49<$A$24,0,IF($N49=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N49-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N49>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N49-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N49,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N49,-$L$25,0),IF($N49<$A$25,0,IF($N49=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N49-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N49>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N49-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N49,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N49,-$L$26,0),IF($N49<$A$26,0,IF($N49=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N49-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N49>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N49-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N49,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N49,-$L$27,0),IF($N49<$A$27,0,IF($N49=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N49-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N49>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N49-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N49,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N49,-$L$28,0),IF($N49<$A$28,0,IF($N49=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N49-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N49>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N49-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N49,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N49,-$L$29,0),IF($N49<$A$29,0,IF($N49=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N49-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N49>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N49-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N49,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N49,-$L$30,0),IF($N49<$A$30,0,IF($N49=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N49-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N49>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N49-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N49,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N49,-$L$31,0),IF($N49<$A$31,0,IF($N49=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N49-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N49>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N49-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N49,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N49,-$L$32,0),IF($N49<$A$32,0,IF($N49=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N49-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N49>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N49-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N49,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N49,-$L$33,0),IF($N49<$A$33,0,IF($N49=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N49-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N49>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N49-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N49,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N49,-$L$34,0),IF($N49<$A$34,0,IF($N49=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N49-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N49>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N49-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N49,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N49,-$L$35,0),IF($N49<$A$35,0,IF($N49=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N49-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N49>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N49-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N49,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N49,-$L$36,0),IF($N49<$A$36,0,IF($N49=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N49-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N49>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N49-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N49,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N49,-$L$37,0),IF($N49<$A$37,0,IF($N49=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N49-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N49>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N49-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N49,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N49,-$L$38,0),IF($N49<$A$38,0,IF($N49=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N49-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N49>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N49-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N49,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N49,-$L$39,0),IF($N49<$A$39,0,IF($N49=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N49-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N49>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N49-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N49,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N49,-$L$40,0),IF($N49<$A$40,0,IF($N49=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N49-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N49>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N49-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N49,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N49,-$L$41,0),IF($N49<$A$41,0,IF($N49=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N49-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N49>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N49-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N49,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N49,-$L$42,0),IF($N49<$A$42,0,IF($N49=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N49-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N49>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N49-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N49,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N49,-$L$43,0),IF($N49<$A$43,0,IF($N49=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N49-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N49>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N49-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N49,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N49,-$L$44,0),IF($N49<$A$44,0,IF($N49=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N49-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N49>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N49-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N49,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N49,-$L$45,0),IF($N49<$A$45,0,IF($N49=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N49-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N49>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N49-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N49,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N49,-$L$46,0),IF($N49<$A$46,0,IF($N49=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N49-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N49>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N49-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N49,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N49,-$L$47,0),IF($N49<$A$47,0,IF($N49=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N49-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N49>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N49-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"\"Operating Expenses (+) and Revenues (-) Over \"&sp&\" Years (\"&fy&\"-\"&fy+sp-1&\") in $000\"","v":"Operating Expenses (+) and Revenues (-) Over 10 Years (2019-2028) in $000"},null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N50,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N50,-$L$8,0),IF($N50<$A$8,0,IF($N50=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N50-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N50>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N50-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N50,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N50,-$L$9,0),IF($N50<$A$9,0,IF($N50=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N50-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N50>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N50-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N50,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N50,-$L$10,0),IF($N50<$A$10,0,IF($N50=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N50-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N50>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N50-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N50,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N50,-$L$11,0),IF($N50<$A$11,0,IF($N50=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N50-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N50>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N50-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N50,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N50,-$L$12,0),IF($N50<$A$12,0,IF($N50=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N50-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N50>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N50-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N50,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N50,-$L$13,0),IF($N50<$A$13,0,IF($N50=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N50-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N50>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N50-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N50,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N50,-$L$14,0),IF($N50<$A$14,0,IF($N50=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N50-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N50>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N50-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N50,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N50,-$L$15,0),IF($N50<$A$15,0,IF($N50=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N50-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N50>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N50-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N50,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N50,-$L$16,0),IF($N50<$A$16,0,IF($N50=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N50-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N50>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N50-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N50,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N50,-$L$17,0),IF($N50<$A$17,0,IF($N50=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N50-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N50>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N50-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N50,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N50,-$L$18,0),IF($N50<$A$18,0,IF($N50=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N50-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N50>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N50-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N50,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N50,-$L$19,0),IF($N50<$A$19,0,IF($N50=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N50-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N50>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N50-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N50,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N50,-$L$20,0),IF($N50<$A$20,0,IF($N50=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N50-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N50>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N50-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N50,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N50,-$L$21,0),IF($N50<$A$21,0,IF($N50=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N50-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N50>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N50-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N50,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N50,-$L$22,0),IF($N50<$A$22,0,IF($N50=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N50-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N50>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N50-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N50,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N50,-$L$23,0),IF($N50<$A$23,0,IF($N50=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N50-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N50>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N50-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N50,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N50,-$L$24,0),IF($N50<$A$24,0,IF($N50=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N50-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N50>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N50-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N50,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N50,-$L$25,0),IF($N50<$A$25,0,IF($N50=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N50-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N50>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N50-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N50,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N50,-$L$26,0),IF($N50<$A$26,0,IF($N50=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N50-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N50>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N50-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N50,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N50,-$L$27,0),IF($N50<$A$27,0,IF($N50=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N50-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N50>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N50-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N50,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N50,-$L$28,0),IF($N50<$A$28,0,IF($N50=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N50-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N50>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N50-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N50,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N50,-$L$29,0),IF($N50<$A$29,0,IF($N50=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N50-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N50>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N50-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N50,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N50,-$L$30,0),IF($N50<$A$30,0,IF($N50=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N50-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N50>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N50-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N50,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N50,-$L$31,0),IF($N50<$A$31,0,IF($N50=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N50-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N50>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N50-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N50,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N50,-$L$32,0),IF($N50<$A$32,0,IF($N50=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N50-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N50>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N50-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N50,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N50,-$L$33,0),IF($N50<$A$33,0,IF($N50=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N50-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N50>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N50-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N50,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N50,-$L$34,0),IF($N50<$A$34,0,IF($N50=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N50-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N50>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N50-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N50,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N50,-$L$35,0),IF($N50<$A$35,0,IF($N50=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N50-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N50>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N50-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N50,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N50,-$L$36,0),IF($N50<$A$36,0,IF($N50=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N50-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N50>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N50-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N50,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N50,-$L$37,0),IF($N50<$A$37,0,IF($N50=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N50-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N50>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N50-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N50,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N50,-$L$38,0),IF($N50<$A$38,0,IF($N50=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N50-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N50>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N50-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N50,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N50,-$L$39,0),IF($N50<$A$39,0,IF($N50=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N50-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N50>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N50-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N50,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N50,-$L$40,0),IF($N50<$A$40,0,IF($N50=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N50-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N50>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N50-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N50,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N50,-$L$41,0),IF($N50<$A$41,0,IF($N50=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N50-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N50>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N50-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N50,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N50,-$L$42,0),IF($N50<$A$42,0,IF($N50=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N50-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N50>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N50-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N50,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N50,-$L$43,0),IF($N50<$A$43,0,IF($N50=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N50-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N50>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N50-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N50,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N50,-$L$44,0),IF($N50<$A$44,0,IF($N50=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N50-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N50>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N50-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N50,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N50,-$L$45,0),IF($N50<$A$45,0,IF($N50=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N50-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N50>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N50-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N50,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N50,-$L$46,0),IF($N50<$A$46,0,IF($N50=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N50-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N50>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N50-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N50,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N50,-$L$47,0),IF($N50<$A$47,0,IF($N50=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N50-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N50>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N50-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2062,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N51,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N51,-$L$8,0),IF($N51<$A$8,0,IF($N51=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N51-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N51>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N51-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N51,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N51,-$L$9,0),IF($N51<$A$9,0,IF($N51=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N51-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N51>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N51-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N51,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N51,-$L$10,0),IF($N51<$A$10,0,IF($N51=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N51-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N51>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N51-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N51,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N51,-$L$11,0),IF($N51<$A$11,0,IF($N51=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N51-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N51>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N51-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N51,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N51,-$L$12,0),IF($N51<$A$12,0,IF($N51=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N51-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N51>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N51-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N51,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N51,-$L$13,0),IF($N51<$A$13,0,IF($N51=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N51-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N51>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N51-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N51,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N51,-$L$14,0),IF($N51<$A$14,0,IF($N51=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N51-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N51>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N51-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N51,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N51,-$L$15,0),IF($N51<$A$15,0,IF($N51=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N51-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N51>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N51-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N51,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N51,-$L$16,0),IF($N51<$A$16,0,IF($N51=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N51-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N51>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N51-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N51,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N51,-$L$17,0),IF($N51<$A$17,0,IF($N51=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N51-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N51>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N51-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N51,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N51,-$L$18,0),IF($N51<$A$18,0,IF($N51=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N51-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N51>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N51-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N51,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N51,-$L$19,0),IF($N51<$A$19,0,IF($N51=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N51-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N51>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N51-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N51,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N51,-$L$20,0),IF($N51<$A$20,0,IF($N51=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N51-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N51>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N51-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N51,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N51,-$L$21,0),IF($N51<$A$21,0,IF($N51=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N51-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N51>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N51-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N51,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N51,-$L$22,0),IF($N51<$A$22,0,IF($N51=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N51-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N51>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N51-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N51,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N51,-$L$23,0),IF($N51<$A$23,0,IF($N51=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N51-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N51>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N51-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N51,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N51,-$L$24,0),IF($N51<$A$24,0,IF($N51=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N51-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N51>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N51-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N51,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N51,-$L$25,0),IF($N51<$A$25,0,IF($N51=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N51-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N51>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N51-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N51,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N51,-$L$26,0),IF($N51<$A$26,0,IF($N51=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N51-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N51>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N51-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N51,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N51,-$L$27,0),IF($N51<$A$27,0,IF($N51=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N51-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N51>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N51-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N51,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N51,-$L$28,0),IF($N51<$A$28,0,IF($N51=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N51-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N51>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N51-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N51,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N51,-$L$29,0),IF($N51<$A$29,0,IF($N51=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N51-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N51>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N51-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N51,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N51,-$L$30,0),IF($N51<$A$30,0,IF($N51=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N51-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N51>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N51-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N51,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N51,-$L$31,0),IF($N51<$A$31,0,IF($N51=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N51-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N51>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N51-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N51,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N51,-$L$32,0),IF($N51<$A$32,0,IF($N51=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N51-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N51>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N51-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N51,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N51,-$L$33,0),IF($N51<$A$33,0,IF($N51=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N51-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N51>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N51-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N51,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N51,-$L$34,0),IF($N51<$A$34,0,IF($N51=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N51-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N51>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N51-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N51,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N51,-$L$35,0),IF($N51<$A$35,0,IF($N51=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N51-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N51>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N51-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N51,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N51,-$L$36,0),IF($N51<$A$36,0,IF($N51=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N51-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N51>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N51-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N51,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N51,-$L$37,0),IF($N51<$A$37,0,IF($N51=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N51-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N51>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N51-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N51,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N51,-$L$38,0),IF($N51<$A$38,0,IF($N51=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N51-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N51>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N51-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N51,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N51,-$L$39,0),IF($N51<$A$39,0,IF($N51=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N51-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N51>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N51-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N51,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N51,-$L$40,0),IF($N51<$A$40,0,IF($N51=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N51-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N51>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N51-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N51,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N51,-$L$41,0),IF($N51<$A$41,0,IF($N51=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N51-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N51>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N51-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N51,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N51,-$L$42,0),IF($N51<$A$42,0,IF($N51=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N51-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N51>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N51-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N51,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N51,-$L$43,0),IF($N51<$A$43,0,IF($N51=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N51-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N51>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N51-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N51,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N51,-$L$44,0),IF($N51<$A$44,0,IF($N51=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N51-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N51>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N51-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N51,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N51,-$L$45,0),IF($N51<$A$45,0,IF($N51=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N51-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N51>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N51-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N51,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N51,-$L$46,0),IF($N51<$A$46,0,IF($N51=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N51-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N51>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N51-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N51,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N51,-$L$47,0),IF($N51<$A$47,0,IF($N51=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N51-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N51>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N51-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"Summary!G5","v":2019},null,{"$f":"+' I.  S.Q. Own and Operate'!C52","v":2300},null,null,"a. ","Ratepayer Proceeds of Sale",null,null,null,null,0,{"$f":"NPV(i,BC$9:BC$58)","v":13304.723547492724},2063,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N52,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N52,-$L$8,0),IF($N52<$A$8,0,IF($N52=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N52-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N52>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N52-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N52,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N52,-$L$9,0),IF($N52<$A$9,0,IF($N52=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N52-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N52>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N52-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N52,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N52,-$L$10,0),IF($N52<$A$10,0,IF($N52=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N52-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N52>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N52-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N52,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N52,-$L$11,0),IF($N52<$A$11,0,IF($N52=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N52-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N52>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N52-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N52,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N52,-$L$12,0),IF($N52<$A$12,0,IF($N52=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N52-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N52>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N52-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N52,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N52,-$L$13,0),IF($N52<$A$13,0,IF($N52=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N52-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N52>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N52-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N52,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N52,-$L$14,0),IF($N52<$A$14,0,IF($N52=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N52-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N52>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N52-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N52,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N52,-$L$15,0),IF($N52<$A$15,0,IF($N52=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N52-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N52>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N52-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N52,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N52,-$L$16,0),IF($N52<$A$16,0,IF($N52=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N52-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N52>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N52-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N52,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N52,-$L$17,0),IF($N52<$A$17,0,IF($N52=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N52-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N52>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N52-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N52,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N52,-$L$18,0),IF($N52<$A$18,0,IF($N52=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N52-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N52>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N52-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N52,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N52,-$L$19,0),IF($N52<$A$19,0,IF($N52=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N52-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N52>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N52-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N52,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N52,-$L$20,0),IF($N52<$A$20,0,IF($N52=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N52-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N52>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N52-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N52,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N52,-$L$21,0),IF($N52<$A$21,0,IF($N52=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N52-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N52>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N52-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N52,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N52,-$L$22,0),IF($N52<$A$22,0,IF($N52=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N52-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N52>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N52-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N52,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N52,-$L$23,0),IF($N52<$A$23,0,IF($N52=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N52-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N52>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N52-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N52,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N52,-$L$24,0),IF($N52<$A$24,0,IF($N52=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N52-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N52>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N52-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N52,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N52,-$L$25,0),IF($N52<$A$25,0,IF($N52=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N52-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N52>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N52-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N52,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N52,-$L$26,0),IF($N52<$A$26,0,IF($N52=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N52-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N52>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N52-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N52,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N52,-$L$27,0),IF($N52<$A$27,0,IF($N52=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N52-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N52>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N52-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N52,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N52,-$L$28,0),IF($N52<$A$28,0,IF($N52=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N52-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N52>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N52-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N52,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N52,-$L$29,0),IF($N52<$A$29,0,IF($N52=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N52-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N52>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N52-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N52,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N52,-$L$30,0),IF($N52<$A$30,0,IF($N52=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N52-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N52>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N52-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N52,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N52,-$L$31,0),IF($N52<$A$31,0,IF($N52=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N52-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N52>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N52-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N52,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N52,-$L$32,0),IF($N52<$A$32,0,IF($N52=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N52-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N52>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N52-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N52,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N52,-$L$33,0),IF($N52<$A$33,0,IF($N52=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N52-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N52>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N52-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N52,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N52,-$L$34,0),IF($N52<$A$34,0,IF($N52=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N52-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N52>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N52-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N52,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N52,-$L$35,0),IF($N52<$A$35,0,IF($N52=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N52-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N52>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N52-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N52,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N52,-$L$36,0),IF($N52<$A$36,0,IF($N52=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N52-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N52>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N52-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N52,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N52,-$L$37,0),IF($N52<$A$37,0,IF($N52=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N52-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N52>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N52-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N52,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N52,-$L$38,0),IF($N52<$A$38,0,IF($N52=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N52-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N52>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N52-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N52,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N52,-$L$39,0),IF($N52<$A$39,0,IF($N52=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N52-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N52>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N52-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N52,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N52,-$L$40,0),IF($N52<$A$40,0,IF($N52=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N52-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N52>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N52-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N52,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N52,-$L$41,0),IF($N52<$A$41,0,IF($N52=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N52-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N52>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N52-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N52,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N52,-$L$42,0),IF($N52<$A$42,0,IF($N52=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N52-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N52>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N52-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N52,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N52,-$L$43,0),IF($N52<$A$43,0,IF($N52=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N52-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N52>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N52-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N52,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N52,-$L$44,0),IF($N52<$A$44,0,IF($N52=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N52-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N52>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N52-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N52,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N52,-$L$45,0),IF($N52<$A$45,0,IF($N52=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N52-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N52>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N52-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N52,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N52,-$L$46,0),IF($N52<$A$46,0,IF($N52=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N52-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N52>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N52-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N52,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N52,-$L$47,0),IF($N52<$A$47,0,IF($N52=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N52-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N52>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N52-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"A52+1","v":2020},{"$f":"-'II. Sell Detail'!K45/1000","v":-21151.540467899562},null,null,null,"b. ",{"$f":"+' I.  S.Q. Own and Operate'!G53:J53","v":"Hydro strength test (TIMP)"},null,null,null,null,2.5,{"$f":"NPV(i,BD$9:BD$58)","v":-1586.716476635514},2064,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N53,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N53,-$L$8,0),IF($N53<$A$8,0,IF($N53=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N53-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N53>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N53-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N53,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N53,-$L$9,0),IF($N53<$A$9,0,IF($N53=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N53-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N53>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N53-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N53,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N53,-$L$10,0),IF($N53<$A$10,0,IF($N53=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N53-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N53>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N53-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N53,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N53,-$L$11,0),IF($N53<$A$11,0,IF($N53=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N53-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N53>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N53-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N53,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N53,-$L$12,0),IF($N53<$A$12,0,IF($N53=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N53-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N53>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N53-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N53,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N53,-$L$13,0),IF($N53<$A$13,0,IF($N53=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N53-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N53>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N53-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N53,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N53,-$L$14,0),IF($N53<$A$14,0,IF($N53=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N53-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N53>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N53-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N53,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N53,-$L$15,0),IF($N53<$A$15,0,IF($N53=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N53-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N53>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N53-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N53,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N53,-$L$16,0),IF($N53<$A$16,0,IF($N53=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N53-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N53>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N53-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N53,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N53,-$L$17,0),IF($N53<$A$17,0,IF($N53=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N53-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N53>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N53-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N53,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N53,-$L$18,0),IF($N53<$A$18,0,IF($N53=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N53-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N53>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N53-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N53,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N53,-$L$19,0),IF($N53<$A$19,0,IF($N53=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N53-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N53>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N53-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N53,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N53,-$L$20,0),IF($N53<$A$20,0,IF($N53=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N53-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N53>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N53-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N53,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N53,-$L$21,0),IF($N53<$A$21,0,IF($N53=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N53-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N53>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N53-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N53,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N53,-$L$22,0),IF($N53<$A$22,0,IF($N53=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N53-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N53>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N53-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N53,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N53,-$L$23,0),IF($N53<$A$23,0,IF($N53=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N53-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N53>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N53-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N53,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N53,-$L$24,0),IF($N53<$A$24,0,IF($N53=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N53-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N53>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N53-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N53,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N53,-$L$25,0),IF($N53<$A$25,0,IF($N53=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N53-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N53>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N53-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N53,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N53,-$L$26,0),IF($N53<$A$26,0,IF($N53=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N53-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N53>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N53-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N53,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N53,-$L$27,0),IF($N53<$A$27,0,IF($N53=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N53-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N53>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N53-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N53,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N53,-$L$28,0),IF($N53<$A$28,0,IF($N53=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N53-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N53>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N53-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N53,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N53,-$L$29,0),IF($N53<$A$29,0,IF($N53=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N53-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N53>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N53-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N53,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N53,-$L$30,0),IF($N53<$A$30,0,IF($N53=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N53-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N53>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N53-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N53,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N53,-$L$31,0),IF($N53<$A$31,0,IF($N53=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N53-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N53>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N53-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N53,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N53,-$L$32,0),IF($N53<$A$32,0,IF($N53=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N53-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N53>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N53-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N53,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N53,-$L$33,0),IF($N53<$A$33,0,IF($N53=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N53-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N53>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N53-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N53,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N53,-$L$34,0),IF($N53<$A$34,0,IF($N53=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N53-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N53>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N53-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N53,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N53,-$L$35,0),IF($N53<$A$35,0,IF($N53=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N53-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N53>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N53-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N53,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N53,-$L$36,0),IF($N53<$A$36,0,IF($N53=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N53-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N53>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N53-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N53,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N53,-$L$37,0),IF($N53<$A$37,0,IF($N53=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N53-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N53>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N53-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N53,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N53,-$L$38,0),IF($N53<$A$38,0,IF($N53=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N53-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N53>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N53-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N53,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N53,-$L$39,0),IF($N53<$A$39,0,IF($N53=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N53-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N53>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N53-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N53,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N53,-$L$40,0),IF($N53<$A$40,0,IF($N53=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N53-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N53>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N53-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N53,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N53,-$L$41,0),IF($N53<$A$41,0,IF($N53=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N53-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N53>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N53-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N53,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N53,-$L$42,0),IF($N53<$A$42,0,IF($N53=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N53-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N53>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N53-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N53,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N53,-$L$43,0),IF($N53<$A$43,0,IF($N53=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N53-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N53>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N53-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N53,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N53,-$L$44,0),IF($N53<$A$44,0,IF($N53=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N53-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N53>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N53-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N53,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N53,-$L$45,0),IF($N53<$A$45,0,IF($N53=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N53-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N53>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N53-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N53,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N53,-$L$46,0),IF($N53<$A$46,0,IF($N53=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N53-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N53>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N53-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N53,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N53,-$L$47,0),IF($N53<$A$47,0,IF($N53=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N53-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N53>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N53-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2021,null,null,null,null,"c. ",null,null,null,null,null,0,{"$f":"NPV(i,BE$9:BE$58)","v":0},2065,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N54,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N54,-$L$8,0),IF($N54<$A$8,0,IF($N54=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N54-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N54>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N54-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N54,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N54,-$L$9,0),IF($N54<$A$9,0,IF($N54=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N54-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N54>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N54-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N54,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N54,-$L$10,0),IF($N54<$A$10,0,IF($N54=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N54-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N54>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N54-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N54,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N54,-$L$11,0),IF($N54<$A$11,0,IF($N54=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N54-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N54>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N54-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N54,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N54,-$L$12,0),IF($N54<$A$12,0,IF($N54=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N54-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N54>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N54-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N54,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N54,-$L$13,0),IF($N54<$A$13,0,IF($N54=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N54-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N54>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N54-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N54,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N54,-$L$14,0),IF($N54<$A$14,0,IF($N54=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N54-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N54>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N54-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N54,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N54,-$L$15,0),IF($N54<$A$15,0,IF($N54=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N54-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N54>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N54-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N54,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N54,-$L$16,0),IF($N54<$A$16,0,IF($N54=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N54-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N54>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N54-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N54,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N54,-$L$17,0),IF($N54<$A$17,0,IF($N54=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N54-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N54>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N54-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N54,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N54,-$L$18,0),IF($N54<$A$18,0,IF($N54=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N54-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N54>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N54-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N54,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N54,-$L$19,0),IF($N54<$A$19,0,IF($N54=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N54-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N54>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N54-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N54,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N54,-$L$20,0),IF($N54<$A$20,0,IF($N54=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N54-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N54>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N54-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N54,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N54,-$L$21,0),IF($N54<$A$21,0,IF($N54=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N54-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N54>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N54-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N54,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N54,-$L$22,0),IF($N54<$A$22,0,IF($N54=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N54-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N54>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N54-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N54,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N54,-$L$23,0),IF($N54<$A$23,0,IF($N54=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N54-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N54>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N54-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N54,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N54,-$L$24,0),IF($N54<$A$24,0,IF($N54=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N54-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N54>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N54-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N54,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N54,-$L$25,0),IF($N54<$A$25,0,IF($N54=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N54-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N54>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N54-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N54,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N54,-$L$26,0),IF($N54<$A$26,0,IF($N54=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N54-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N54>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N54-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N54,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N54,-$L$27,0),IF($N54<$A$27,0,IF($N54=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N54-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N54>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N54-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N54,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N54,-$L$28,0),IF($N54<$A$28,0,IF($N54=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N54-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N54>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N54-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N54,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N54,-$L$29,0),IF($N54<$A$29,0,IF($N54=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N54-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N54>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N54-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N54,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N54,-$L$30,0),IF($N54<$A$30,0,IF($N54=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N54-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N54>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N54-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N54,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N54,-$L$31,0),IF($N54<$A$31,0,IF($N54=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N54-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N54>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N54-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N54,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N54,-$L$32,0),IF($N54<$A$32,0,IF($N54=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N54-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N54>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N54-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N54,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N54,-$L$33,0),IF($N54<$A$33,0,IF($N54=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N54-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N54>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N54-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N54,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N54,-$L$34,0),IF($N54<$A$34,0,IF($N54=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N54-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N54>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N54-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N54,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N54,-$L$35,0),IF($N54<$A$35,0,IF($N54=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N54-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N54>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N54-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N54,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N54,-$L$36,0),IF($N54<$A$36,0,IF($N54=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N54-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N54>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N54-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N54,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N54,-$L$37,0),IF($N54<$A$37,0,IF($N54=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N54-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N54>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N54-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N54,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N54,-$L$38,0),IF($N54<$A$38,0,IF($N54=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N54-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N54>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N54-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N54,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N54,-$L$39,0),IF($N54<$A$39,0,IF($N54=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N54-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N54>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N54-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N54,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N54,-$L$40,0),IF($N54<$A$40,0,IF($N54=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N54-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N54>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N54-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N54,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N54,-$L$41,0),IF($N54<$A$41,0,IF($N54=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N54-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N54>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N54-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N54,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N54,-$L$42,0),IF($N54<$A$42,0,IF($N54=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N54-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N54>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N54-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N54,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N54,-$L$43,0),IF($N54<$A$43,0,IF($N54=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N54-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N54>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N54-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N54,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N54,-$L$44,0),IF($N54<$A$44,0,IF($N54=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N54-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N54>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N54-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N54,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N54,-$L$45,0),IF($N54<$A$45,0,IF($N54=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N54-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N54>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N54-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N54,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N54,-$L$46,0),IF($N54<$A$46,0,IF($N54=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N54-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N54>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N54-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N54,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N54,-$L$47,0),IF($N54<$A$47,0,IF($N54=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N54-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N54>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N54-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2022,null,null,null,null,"d. ",null,null,null,null,null,null,{"$f":"NPV(i,BF$9:BF$58)","v":0},2066,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N55,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N55,-$L$8,0),IF($N55<$A$8,0,IF($N55=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N55-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N55>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N55-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N55,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N55,-$L$9,0),IF($N55<$A$9,0,IF($N55=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N55-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N55>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N55-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N55,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N55,-$L$10,0),IF($N55<$A$10,0,IF($N55=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N55-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N55>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N55-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N55,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N55,-$L$11,0),IF($N55<$A$11,0,IF($N55=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N55-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N55>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N55-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N55,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N55,-$L$12,0),IF($N55<$A$12,0,IF($N55=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N55-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N55>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N55-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N55,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N55,-$L$13,0),IF($N55<$A$13,0,IF($N55=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N55-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N55>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N55-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N55,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N55,-$L$14,0),IF($N55<$A$14,0,IF($N55=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N55-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N55>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N55-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N55,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N55,-$L$15,0),IF($N55<$A$15,0,IF($N55=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N55-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N55>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N55-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N55,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N55,-$L$16,0),IF($N55<$A$16,0,IF($N55=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N55-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N55>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N55-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N55,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N55,-$L$17,0),IF($N55<$A$17,0,IF($N55=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N55-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N55>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N55-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N55,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N55,-$L$18,0),IF($N55<$A$18,0,IF($N55=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N55-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N55>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N55-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N55,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N55,-$L$19,0),IF($N55<$A$19,0,IF($N55=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N55-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N55>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N55-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N55,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N55,-$L$20,0),IF($N55<$A$20,0,IF($N55=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N55-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N55>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N55-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N55,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N55,-$L$21,0),IF($N55<$A$21,0,IF($N55=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N55-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N55>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N55-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N55,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N55,-$L$22,0),IF($N55<$A$22,0,IF($N55=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N55-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N55>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N55-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N55,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N55,-$L$23,0),IF($N55<$A$23,0,IF($N55=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N55-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N55>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N55-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N55,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N55,-$L$24,0),IF($N55<$A$24,0,IF($N55=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N55-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N55>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N55-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N55,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N55,-$L$25,0),IF($N55<$A$25,0,IF($N55=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N55-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N55>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N55-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N55,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N55,-$L$26,0),IF($N55<$A$26,0,IF($N55=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N55-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N55>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N55-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N55,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N55,-$L$27,0),IF($N55<$A$27,0,IF($N55=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N55-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N55>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N55-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N55,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N55,-$L$28,0),IF($N55<$A$28,0,IF($N55=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N55-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N55>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N55-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N55,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N55,-$L$29,0),IF($N55<$A$29,0,IF($N55=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N55-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N55>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N55-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N55,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N55,-$L$30,0),IF($N55<$A$30,0,IF($N55=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N55-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N55>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N55-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N55,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N55,-$L$31,0),IF($N55<$A$31,0,IF($N55=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N55-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N55>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N55-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N55,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N55,-$L$32,0),IF($N55<$A$32,0,IF($N55=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N55-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N55>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N55-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N55,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N55,-$L$33,0),IF($N55<$A$33,0,IF($N55=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N55-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N55>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N55-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N55,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N55,-$L$34,0),IF($N55<$A$34,0,IF($N55=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N55-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N55>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N55-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N55,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N55,-$L$35,0),IF($N55<$A$35,0,IF($N55=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N55-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N55>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N55-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N55,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N55,-$L$36,0),IF($N55<$A$36,0,IF($N55=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N55-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N55>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N55-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N55,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N55,-$L$37,0),IF($N55<$A$37,0,IF($N55=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N55-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N55>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N55-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N55,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N55,-$L$38,0),IF($N55<$A$38,0,IF($N55=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N55-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N55>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N55-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N55,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N55,-$L$39,0),IF($N55<$A$39,0,IF($N55=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N55-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N55>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N55-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N55,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N55,-$L$40,0),IF($N55<$A$40,0,IF($N55=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N55-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N55>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N55-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N55,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N55,-$L$41,0),IF($N55<$A$41,0,IF($N55=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N55-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N55>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N55-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N55,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N55,-$L$42,0),IF($N55<$A$42,0,IF($N55=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N55-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N55>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N55-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N55,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N55,-$L$43,0),IF($N55<$A$43,0,IF($N55=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N55-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N55>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N55-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N55,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N55,-$L$44,0),IF($N55<$A$44,0,IF($N55=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N55-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N55>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N55-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N55,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N55,-$L$45,0),IF($N55<$A$45,0,IF($N55=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N55-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N55>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N55-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N55,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N55,-$L$46,0),IF($N55<$A$46,0,IF($N55=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N55-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N55>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N55-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N55,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N55,-$L$47,0),IF($N55<$A$47,0,IF($N55=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N55-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N55>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N55-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2023,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M52:M55)","v":11718.007070857209},2067,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N56,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N56,-$L$8,0),IF($N56<$A$8,0,IF($N56=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N56-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N56>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N56-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N56,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N56,-$L$9,0),IF($N56<$A$9,0,IF($N56=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N56-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N56>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N56-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N56,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N56,-$L$10,0),IF($N56<$A$10,0,IF($N56=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N56-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N56>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N56-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N56,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N56,-$L$11,0),IF($N56<$A$11,0,IF($N56=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N56-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N56>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N56-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N56,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N56,-$L$12,0),IF($N56<$A$12,0,IF($N56=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N56-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N56>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N56-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N56,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N56,-$L$13,0),IF($N56<$A$13,0,IF($N56=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N56-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N56>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N56-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N56,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N56,-$L$14,0),IF($N56<$A$14,0,IF($N56=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N56-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N56>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N56-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N56,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N56,-$L$15,0),IF($N56<$A$15,0,IF($N56=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N56-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N56>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N56-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N56,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N56,-$L$16,0),IF($N56<$A$16,0,IF($N56=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N56-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N56>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N56-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N56,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N56,-$L$17,0),IF($N56<$A$17,0,IF($N56=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N56-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N56>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N56-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N56,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N56,-$L$18,0),IF($N56<$A$18,0,IF($N56=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N56-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N56>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N56-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N56,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N56,-$L$19,0),IF($N56<$A$19,0,IF($N56=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N56-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N56>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N56-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N56,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N56,-$L$20,0),IF($N56<$A$20,0,IF($N56=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N56-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N56>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N56-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N56,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N56,-$L$21,0),IF($N56<$A$21,0,IF($N56=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N56-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N56>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N56-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N56,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N56,-$L$22,0),IF($N56<$A$22,0,IF($N56=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N56-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N56>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N56-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N56,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N56,-$L$23,0),IF($N56<$A$23,0,IF($N56=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N56-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N56>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N56-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N56,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N56,-$L$24,0),IF($N56<$A$24,0,IF($N56=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N56-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N56>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N56-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N56,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N56,-$L$25,0),IF($N56<$A$25,0,IF($N56=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N56-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N56>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N56-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N56,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N56,-$L$26,0),IF($N56<$A$26,0,IF($N56=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N56-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N56>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N56-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N56,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N56,-$L$27,0),IF($N56<$A$27,0,IF($N56=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N56-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N56>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N56-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N56,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N56,-$L$28,0),IF($N56<$A$28,0,IF($N56=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N56-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N56>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N56-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N56,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N56,-$L$29,0),IF($N56<$A$29,0,IF($N56=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N56-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N56>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N56-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N56,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N56,-$L$30,0),IF($N56<$A$30,0,IF($N56=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N56-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N56>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N56-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N56,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N56,-$L$31,0),IF($N56<$A$31,0,IF($N56=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N56-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N56>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N56-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N56,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N56,-$L$32,0),IF($N56<$A$32,0,IF($N56=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N56-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N56>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N56-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N56,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N56,-$L$33,0),IF($N56<$A$33,0,IF($N56=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N56-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N56>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N56-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N56,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N56,-$L$34,0),IF($N56<$A$34,0,IF($N56=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N56-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N56>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N56-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N56,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N56,-$L$35,0),IF($N56<$A$35,0,IF($N56=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N56-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N56>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N56-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N56,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N56,-$L$36,0),IF($N56<$A$36,0,IF($N56=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N56-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N56>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N56-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N56,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N56,-$L$37,0),IF($N56<$A$37,0,IF($N56=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N56-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N56>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N56-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N56,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N56,-$L$38,0),IF($N56<$A$38,0,IF($N56=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N56-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N56>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N56-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N56,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N56,-$L$39,0),IF($N56<$A$39,0,IF($N56=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N56-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N56>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N56-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N56,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N56,-$L$40,0),IF($N56<$A$40,0,IF($N56=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N56-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N56>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N56-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N56,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N56,-$L$41,0),IF($N56<$A$41,0,IF($N56=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N56-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N56>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N56-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N56,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N56,-$L$42,0),IF($N56<$A$42,0,IF($N56=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N56-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N56>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N56-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N56,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N56,-$L$43,0),IF($N56<$A$43,0,IF($N56=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N56-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N56>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N56-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N56,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N56,-$L$44,0),IF($N56<$A$44,0,IF($N56=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N56-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N56>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N56-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N56,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N56,-$L$45,0),IF($N56<$A$45,0,IF($N56=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N56-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N56>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N56-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N56,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N56,-$L$46,0),IF($N56<$A$46,0,IF($N56=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N56-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N56>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N56-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N56,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N56,-$L$47,0),IF($N56<$A$47,0,IF($N56=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N56-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N56>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N56-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2024,null,null,null,null,{"$f":"IF(N62=0,\"\",\"*** WARNING! *** \")","v":""},null,null,null,null,null,null,null,2068,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N57,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N57,-$L$8,0),IF($N57<$A$8,0,IF($N57=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N57-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N57>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N57-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N57,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N57,-$L$9,0),IF($N57<$A$9,0,IF($N57=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N57-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N57>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N57-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N57,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N57,-$L$10,0),IF($N57<$A$10,0,IF($N57=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N57-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N57>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N57-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N57,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N57,-$L$11,0),IF($N57<$A$11,0,IF($N57=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N57-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N57>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N57-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N57,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N57,-$L$12,0),IF($N57<$A$12,0,IF($N57=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N57-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N57>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N57-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N57,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N57,-$L$13,0),IF($N57<$A$13,0,IF($N57=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N57-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N57>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N57-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N57,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N57,-$L$14,0),IF($N57<$A$14,0,IF($N57=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N57-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N57>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N57-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N57,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N57,-$L$15,0),IF($N57<$A$15,0,IF($N57=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N57-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N57>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N57-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N57,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N57,-$L$16,0),IF($N57<$A$16,0,IF($N57=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N57-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N57>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N57-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N57,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N57,-$L$17,0),IF($N57<$A$17,0,IF($N57=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N57-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N57>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N57-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N57,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N57,-$L$18,0),IF($N57<$A$18,0,IF($N57=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N57-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N57>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N57-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N57,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N57,-$L$19,0),IF($N57<$A$19,0,IF($N57=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N57-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N57>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N57-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N57,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N57,-$L$20,0),IF($N57<$A$20,0,IF($N57=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N57-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N57>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N57-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N57,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N57,-$L$21,0),IF($N57<$A$21,0,IF($N57=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N57-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N57>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N57-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N57,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N57,-$L$22,0),IF($N57<$A$22,0,IF($N57=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N57-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N57>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N57-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N57,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N57,-$L$23,0),IF($N57<$A$23,0,IF($N57=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N57-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N57>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N57-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N57,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N57,-$L$24,0),IF($N57<$A$24,0,IF($N57=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N57-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N57>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N57-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N57,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N57,-$L$25,0),IF($N57<$A$25,0,IF($N57=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N57-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N57>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N57-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N57,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N57,-$L$26,0),IF($N57<$A$26,0,IF($N57=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N57-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N57>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N57-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N57,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N57,-$L$27,0),IF($N57<$A$27,0,IF($N57=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N57-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N57>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N57-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N57,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N57,-$L$28,0),IF($N57<$A$28,0,IF($N57=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N57-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N57>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N57-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N57,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N57,-$L$29,0),IF($N57<$A$29,0,IF($N57=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N57-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N57>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N57-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N57,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N57,-$L$30,0),IF($N57<$A$30,0,IF($N57=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N57-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N57>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N57-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N57,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N57,-$L$31,0),IF($N57<$A$31,0,IF($N57=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N57-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N57>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N57-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N57,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N57,-$L$32,0),IF($N57<$A$32,0,IF($N57=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N57-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N57>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N57-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N57,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N57,-$L$33,0),IF($N57<$A$33,0,IF($N57=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N57-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N57>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N57-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N57,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N57,-$L$34,0),IF($N57<$A$34,0,IF($N57=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N57-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N57>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N57-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N57,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N57,-$L$35,0),IF($N57<$A$35,0,IF($N57=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N57-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N57>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N57-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N57,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N57,-$L$36,0),IF($N57<$A$36,0,IF($N57=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N57-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N57>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N57-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N57,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N57,-$L$37,0),IF($N57<$A$37,0,IF($N57=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N57-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N57>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N57-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N57,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N57,-$L$38,0),IF($N57<$A$38,0,IF($N57=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N57-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N57>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N57-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N57,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N57,-$L$39,0),IF($N57<$A$39,0,IF($N57=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N57-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N57>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N57-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N57,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N57,-$L$40,0),IF($N57<$A$40,0,IF($N57=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N57-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N57>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N57-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N57,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N57,-$L$41,0),IF($N57<$A$41,0,IF($N57=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N57-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N57>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N57-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N57,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N57,-$L$42,0),IF($N57<$A$42,0,IF($N57=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N57-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N57>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N57-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N57,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N57,-$L$43,0),IF($N57<$A$43,0,IF($N57=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N57-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N57>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N57-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N57,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N57,-$L$44,0),IF($N57<$A$44,0,IF($N57=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N57-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N57>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N57-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N57,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N57,-$L$45,0),IF($N57<$A$45,0,IF($N57=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N57-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N57>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N57-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N57,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N57,-$L$46,0),IF($N57<$A$46,0,IF($N57=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N57-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N57>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N57-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N57,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N57,-$L$47,0),IF($N57<$A$47,0,IF($N57=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N57-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N57>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N57-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2025,null,null,null,null,{"$f":"IF(N62=0,\"\",\"NPV excludes some \")","v":""},null,null,null,null,null,null,null,2069,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N58,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N58,-$L$8,0),IF($N58<$A$8,0,IF($N58=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N58-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N58>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N58-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N58,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N58,-$L$9,0),IF($N58<$A$9,0,IF($N58=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N58-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N58>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N58-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N58,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N58,-$L$10,0),IF($N58<$A$10,0,IF($N58=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N58-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N58>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N58-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N58,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N58,-$L$11,0),IF($N58<$A$11,0,IF($N58=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N58-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N58>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N58-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N58,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N58,-$L$12,0),IF($N58<$A$12,0,IF($N58=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N58-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N58>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N58-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N58,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N58,-$L$13,0),IF($N58<$A$13,0,IF($N58=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N58-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N58>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N58-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N58,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N58,-$L$14,0),IF($N58<$A$14,0,IF($N58=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N58-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N58>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N58-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N58,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N58,-$L$15,0),IF($N58<$A$15,0,IF($N58=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N58-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N58>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N58-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N58,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N58,-$L$16,0),IF($N58<$A$16,0,IF($N58=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N58-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N58>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N58-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N58,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N58,-$L$17,0),IF($N58<$A$17,0,IF($N58=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N58-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N58>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N58-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N58,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N58,-$L$18,0),IF($N58<$A$18,0,IF($N58=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N58-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N58>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N58-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N58,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N58,-$L$19,0),IF($N58<$A$19,0,IF($N58=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N58-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N58>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N58-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N58,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N58,-$L$20,0),IF($N58<$A$20,0,IF($N58=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N58-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N58>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N58-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N58,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N58,-$L$21,0),IF($N58<$A$21,0,IF($N58=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N58-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N58>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N58-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N58,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N58,-$L$22,0),IF($N58<$A$22,0,IF($N58=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N58-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N58>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N58-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N58,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N58,-$L$23,0),IF($N58<$A$23,0,IF($N58=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N58-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N58>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N58-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N58,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N58,-$L$24,0),IF($N58<$A$24,0,IF($N58=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N58-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N58>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N58-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N58,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N58,-$L$25,0),IF($N58<$A$25,0,IF($N58=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N58-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N58>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N58-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N58,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N58,-$L$26,0),IF($N58<$A$26,0,IF($N58=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N58-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N58>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N58-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N58,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N58,-$L$27,0),IF($N58<$A$27,0,IF($N58=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N58-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N58>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N58-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N58,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N58,-$L$28,0),IF($N58<$A$28,0,IF($N58=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N58-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N58>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N58-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N58,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N58,-$L$29,0),IF($N58<$A$29,0,IF($N58=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N58-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N58>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N58-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N58,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N58,-$L$30,0),IF($N58<$A$30,0,IF($N58=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N58-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N58>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N58-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N58,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N58,-$L$31,0),IF($N58<$A$31,0,IF($N58=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N58-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N58>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N58-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N58,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N58,-$L$32,0),IF($N58<$A$32,0,IF($N58=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N58-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N58>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N58-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N58,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N58,-$L$33,0),IF($N58<$A$33,0,IF($N58=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N58-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N58>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N58-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N58,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N58,-$L$34,0),IF($N58<$A$34,0,IF($N58=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N58-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N58>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N58-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N58,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N58,-$L$35,0),IF($N58<$A$35,0,IF($N58=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N58-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N58>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N58-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N58,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N58,-$L$36,0),IF($N58<$A$36,0,IF($N58=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N58-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N58>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N58-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N58,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N58,-$L$37,0),IF($N58<$A$37,0,IF($N58=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N58-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N58>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N58-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N58,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N58,-$L$38,0),IF($N58<$A$38,0,IF($N58=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N58-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N58>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N58-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N58,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N58,-$L$39,0),IF($N58<$A$39,0,IF($N58=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N58-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N58>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N58-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N58,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N58,-$L$40,0),IF($N58<$A$40,0,IF($N58=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N58-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N58>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N58-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N58,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N58,-$L$41,0),IF($N58<$A$41,0,IF($N58=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N58-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N58>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N58-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N58,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N58,-$L$42,0),IF($N58<$A$42,0,IF($N58=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N58-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N58>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N58-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N58,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N58,-$L$43,0),IF($N58<$A$43,0,IF($N58=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N58-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N58>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N58-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N58,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N58,-$L$44,0),IF($N58<$A$44,0,IF($N58=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N58-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N58>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N58-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N58,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N58,-$L$45,0),IF($N58<$A$45,0,IF($N58=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N58-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N58>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N58-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N58,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N58,-$L$46,0),IF($N58<$A$46,0,IF($N58=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N58-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N58>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N58-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N58,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N58,-$L$47,0),IF($N58<$A$47,0,IF($N58=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N58-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N58>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N58-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2026,null,null,null,null,{"$f":"IF(N62=0,\"\",IF(N62=2,\"expenses/revenues \",\"project expenditures \"))","v":""},null,null,null,"Total NPV ($000)",null,null,{"$f":"M48+M56","v":11718.007070857209},{"$f":"sp","v":"10"},{"$f":"Edition","v":"ExtraCap"}]
[2027,null,null,null,null,{"$f":"IF(N62=0,\" \",IF(N62=3,\"& expenses/revenues \",\"outside study period. \"))","v":" "},null,null,null,null,null,null,null,{"$f":"IF(AND(OR(MIN(A8:A47)>=fy,COUNT(A8:A47)=0),MAX(A8:A47)<fy+sp),0,1)","v":0},"cap error"]
[2028,null,null,null,null,{"$f":"IF(N62=3,\"outside study period.\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(COUNT(OFFSET(B52,sp,0,51-sp,4))=0,0,2)","v":0},"exp error"]
[2029,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60+N61","v":0},"tot errors"]
[2030,null,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2031,null,null,null,null,null,"DESCRIPTION OF ALTERNATIVE:  Sell pipeline to SoCal Gas for $25M agreed-upon sales price, upon CPUC approval in 2020.  Revenue represents ratepayer share of gain(100% of depreciable assets).  Excludes shareholder share (100%) of 2% Land Allocation.  All scenarios exclude master exchange agreement service costs."]
[2032]
[2033,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N8,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N8,-$L$8,0),IF($N8<$A$8,0,IF($N8=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N8>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N8,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N8,-$L$9,0),IF($N8<$A$9,0,IF($N8=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N8>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N8,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N8,-$L$10,0),IF($N8<$A$10,0,IF($N8=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N8>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N8,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N8,-$L$11,0),IF($N8<$A$11,0,IF($N8=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N8>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N8,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N8,-$L$12,0),IF($N8<$A$12,0,IF($N8=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N8>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N8,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N8,-$L$13,0),IF($N8<$A$13,0,IF($N8=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N8>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N8,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N8,-$L$14,0),IF($N8<$A$14,0,IF($N8=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N8>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N8,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N8,-$L$15,0),IF($N8<$A$15,0,IF($N8=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N8>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N8,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N8,-$L$16,0),IF($N8<$A$16,0,IF($N8=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N8>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N8,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N8,-$L$17,0),IF($N8<$A$17,0,IF($N8=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N8>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N8,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N8,-$L$18,0),IF($N8<$A$18,0,IF($N8=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N8>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N8,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N8,-$L$19,0),IF($N8<$A$19,0,IF($N8=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N8>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N8,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N8,-$L$20,0),IF($N8<$A$20,0,IF($N8=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N8>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N8,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N8,-$L$21,0),IF($N8<$A$21,0,IF($N8=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N8>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N8,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N8,-$L$22,0),IF($N8<$A$22,0,IF($N8=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N8>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N8,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N8,-$L$23,0),IF($N8<$A$23,0,IF($N8=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N8>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N8,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N8,-$L$24,0),IF($N8<$A$24,0,IF($N8=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N8>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N8,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N8,-$L$25,0),IF($N8<$A$25,0,IF($N8=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N8>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N8,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N8,-$L$26,0),IF($N8<$A$26,0,IF($N8=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N8>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N8,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N8,-$L$27,0),IF($N8<$A$27,0,IF($N8=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N8>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N8,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N8,-$L$28,0),IF($N8<$A$28,0,IF($N8=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N8>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N8,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N8,-$L$29,0),IF($N8<$A$29,0,IF($N8=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N8>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N8,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N8,-$L$30,0),IF($N8<$A$30,0,IF($N8=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N8>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N8,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N8,-$L$31,0),IF($N8<$A$31,0,IF($N8=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N8>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N8,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N8,-$L$32,0),IF($N8<$A$32,0,IF($N8=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N8>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N8,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N8,-$L$33,0),IF($N8<$A$33,0,IF($N8=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N8>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N8,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N8,-$L$34,0),IF($N8<$A$34,0,IF($N8=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N8>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N8,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N8,-$L$35,0),IF($N8<$A$35,0,IF($N8=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N8>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N8,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N8,-$L$36,0),IF($N8<$A$36,0,IF($N8=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N8>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N8,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N8,-$L$37,0),IF($N8<$A$37,0,IF($N8=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N8>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N8,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N8,-$L$38,0),IF($N8<$A$38,0,IF($N8=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N8>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N8,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N8,-$L$39,0),IF($N8<$A$39,0,IF($N8=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N8>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N8,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N8,-$L$40,0),IF($N8<$A$40,0,IF($N8=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N8>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N8,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N8,-$L$41,0),IF($N8<$A$41,0,IF($N8=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N8>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N8,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N8,-$L$42,0),IF($N8<$A$42,0,IF($N8=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N8>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N8,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N8,-$L$43,0),IF($N8<$A$43,0,IF($N8=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N8>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N8,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N8,-$L$44,0),IF($N8<$A$44,0,IF($N8=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N8>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N8,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N8,-$L$45,0),IF($N8<$A$45,0,IF($N8=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N8>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N8,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N8,-$L$46,0),IF($N8<$A$46,0,IF($N8=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N8>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N8,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N8,-$L$47,0),IF($N8<$A$47,0,IF($N8=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N8>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"BC9","v":0},-1697.7866300000001,0,0,{"$f":"SUM(O66:BF66)","v":-1697.7866300000001}]
[2034,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N9,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N9,-$L$8,0),IF($N9<$A$8,0,IF($N9=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N9>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N9,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N9,-$L$9,0),IF($N9<$A$9,0,IF($N9=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N9>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N9,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N9,-$L$10,0),IF($N9<$A$10,0,IF($N9=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N9>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N9,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N9,-$L$11,0),IF($N9<$A$11,0,IF($N9=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N9>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N9,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N9,-$L$12,0),IF($N9<$A$12,0,IF($N9=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N9>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N9,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N9,-$L$13,0),IF($N9<$A$13,0,IF($N9=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N9>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N9,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N9,-$L$14,0),IF($N9<$A$14,0,IF($N9=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N9>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N9,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N9,-$L$15,0),IF($N9<$A$15,0,IF($N9=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N9>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N9,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N9,-$L$16,0),IF($N9<$A$16,0,IF($N9=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N9>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N9,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N9,-$L$17,0),IF($N9<$A$17,0,IF($N9=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N9>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N9,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N9,-$L$18,0),IF($N9<$A$18,0,IF($N9=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N9>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N9,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N9,-$L$19,0),IF($N9<$A$19,0,IF($N9=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N9>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N9,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N9,-$L$20,0),IF($N9<$A$20,0,IF($N9=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N9>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N9,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N9,-$L$21,0),IF($N9<$A$21,0,IF($N9=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N9>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N9,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N9,-$L$22,0),IF($N9<$A$22,0,IF($N9=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N9>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N9,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N9,-$L$23,0),IF($N9<$A$23,0,IF($N9=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N9>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N9,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N9,-$L$24,0),IF($N9<$A$24,0,IF($N9=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N9>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N9,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N9,-$L$25,0),IF($N9<$A$25,0,IF($N9=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N9>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N9,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N9,-$L$26,0),IF($N9<$A$26,0,IF($N9=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N9>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N9,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N9,-$L$27,0),IF($N9<$A$27,0,IF($N9=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N9>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N9,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N9,-$L$28,0),IF($N9<$A$28,0,IF($N9=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N9>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N9,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N9,-$L$29,0),IF($N9<$A$29,0,IF($N9=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N9>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N9,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N9,-$L$30,0),IF($N9<$A$30,0,IF($N9=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N9>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N9,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N9,-$L$31,0),IF($N9<$A$31,0,IF($N9=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N9>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N9,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N9,-$L$32,0),IF($N9<$A$32,0,IF($N9=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N9>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N9,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N9,-$L$33,0),IF($N9<$A$33,0,IF($N9=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N9>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N9,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N9,-$L$34,0),IF($N9<$A$34,0,IF($N9=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N9>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N9,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N9,-$L$35,0),IF($N9<$A$35,0,IF($N9=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N9>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N9,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N9,-$L$36,0),IF($N9<$A$36,0,IF($N9=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N9>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N9,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N9,-$L$37,0),IF($N9<$A$37,0,IF($N9=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N9>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N9,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N9,-$L$38,0),IF($N9<$A$38,0,IF($N9=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N9>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N9,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N9,-$L$39,0),IF($N9<$A$39,0,IF($N9=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N9>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N9,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N9,-$L$40,0),IF($N9<$A$40,0,IF($N9=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N9>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N9,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N9,-$L$41,0),IF($N9<$A$41,0,IF($N9=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N9>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N9,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N9,-$L$42,0),IF($N9<$A$42,0,IF($N9=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N9>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N9,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N9,-$L$43,0),IF($N9<$A$43,0,IF($N9=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N9>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N9,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N9,-$L$44,0),IF($N9<$A$44,0,IF($N9=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N9>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N9,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N9,-$L$45,0),IF($N9<$A$45,0,IF($N9=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N9>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N9,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N9,-$L$46,0),IF($N9<$A$46,0,IF($N9=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N9>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N9,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N9,-$L$47,0),IF($N9<$A$47,0,IF($N9=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N9>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},15232.577989524421,0,0,0,{"$f":"SUM(O67:BF67)","v":15232.577989524421}]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N10,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N10,-$L$8,0),IF($N10<$A$8,0,IF($N10=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N10>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N10,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N10,-$L$9,0),IF($N10<$A$9,0,IF($N10=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N10>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N10,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N10,-$L$10,0),IF($N10<$A$10,0,IF($N10=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N10>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N10,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N10,-$L$11,0),IF($N10<$A$11,0,IF($N10=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N10>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N10,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N10,-$L$12,0),IF($N10<$A$12,0,IF($N10=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N10>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N10,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N10,-$L$13,0),IF($N10<$A$13,0,IF($N10=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N10>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N10,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N10,-$L$14,0),IF($N10<$A$14,0,IF($N10=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N10>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N10,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N10,-$L$15,0),IF($N10<$A$15,0,IF($N10=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N10>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N10,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N10,-$L$16,0),IF($N10<$A$16,0,IF($N10=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N10>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N10,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N10,-$L$17,0),IF($N10<$A$17,0,IF($N10=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N10>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N10,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N10,-$L$18,0),IF($N10<$A$18,0,IF($N10=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N10>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N10,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N10,-$L$19,0),IF($N10<$A$19,0,IF($N10=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N10>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N10,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N10,-$L$20,0),IF($N10<$A$20,0,IF($N10=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N10>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N10,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N10,-$L$21,0),IF($N10<$A$21,0,IF($N10=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N10>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N10,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N10,-$L$22,0),IF($N10<$A$22,0,IF($N10=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N10>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N10,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N10,-$L$23,0),IF($N10<$A$23,0,IF($N10=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N10>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N10,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N10,-$L$24,0),IF($N10<$A$24,0,IF($N10=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N10>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N10,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N10,-$L$25,0),IF($N10<$A$25,0,IF($N10=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N10>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N10,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N10,-$L$26,0),IF($N10<$A$26,0,IF($N10=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N10>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N10,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N10,-$L$27,0),IF($N10<$A$27,0,IF($N10=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N10>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N10,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N10,-$L$28,0),IF($N10<$A$28,0,IF($N10=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N10>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N10,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N10,-$L$29,0),IF($N10<$A$29,0,IF($N10=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N10>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N10,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N10,-$L$30,0),IF($N10<$A$30,0,IF($N10=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N10>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N10,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N10,-$L$31,0),IF($N10<$A$31,0,IF($N10=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N10>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N10,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N10,-$L$32,0),IF($N10<$A$32,0,IF($N10=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N10>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N10,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N10,-$L$33,0),IF($N10<$A$33,0,IF($N10=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N10>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N10,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N10,-$L$34,0),IF($N10<$A$34,0,IF($N10=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N10>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N10,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N10,-$L$35,0),IF($N10<$A$35,0,IF($N10=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N10>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N10,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N10,-$L$36,0),IF($N10<$A$36,0,IF($N10=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N10>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N10,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N10,-$L$37,0),IF($N10<$A$37,0,IF($N10=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N10>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N10,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N10,-$L$38,0),IF($N10<$A$38,0,IF($N10=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N10>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N10,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N10,-$L$39,0),IF($N10<$A$39,0,IF($N10=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N10>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N10,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N10,-$L$40,0),IF($N10<$A$40,0,IF($N10=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N10>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N10,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N10,-$L$41,0),IF($N10<$A$41,0,IF($N10=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N10>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N10,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N10,-$L$42,0),IF($N10<$A$42,0,IF($N10=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N10>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N10,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N10,-$L$43,0),IF($N10<$A$43,0,IF($N10=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N10>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N10,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N10,-$L$44,0),IF($N10<$A$44,0,IF($N10=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N10>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N10,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N10,-$L$45,0),IF($N10<$A$45,0,IF($N10=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N10>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N10,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N10,-$L$46,0),IF($N10<$A$46,0,IF($N10=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N10>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N10,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N10,-$L$47,0),IF($N10<$A$47,0,IF($N10=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N10>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,{"$f":"SUM(O68:BF68)","v":0}]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N11,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N11,-$L$8,0),IF($N11<$A$8,0,IF($N11=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N11>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N11,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N11,-$L$9,0),IF($N11<$A$9,0,IF($N11=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N11>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N11,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N11,-$L$10,0),IF($N11<$A$10,0,IF($N11=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N11>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N11,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N11,-$L$11,0),IF($N11<$A$11,0,IF($N11=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N11>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N11,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N11,-$L$12,0),IF($N11<$A$12,0,IF($N11=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N11>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N11,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N11,-$L$13,0),IF($N11<$A$13,0,IF($N11=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N11>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N11,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N11,-$L$14,0),IF($N11<$A$14,0,IF($N11=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N11>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N11,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N11,-$L$15,0),IF($N11<$A$15,0,IF($N11=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N11>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N11,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N11,-$L$16,0),IF($N11<$A$16,0,IF($N11=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N11>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N11,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N11,-$L$17,0),IF($N11<$A$17,0,IF($N11=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N11>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N11,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N11,-$L$18,0),IF($N11<$A$18,0,IF($N11=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N11>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N11,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N11,-$L$19,0),IF($N11<$A$19,0,IF($N11=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N11>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N11,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N11,-$L$20,0),IF($N11<$A$20,0,IF($N11=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N11>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N11,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N11,-$L$21,0),IF($N11<$A$21,0,IF($N11=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N11>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N11,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N11,-$L$22,0),IF($N11<$A$22,0,IF($N11=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N11>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N11,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N11,-$L$23,0),IF($N11<$A$23,0,IF($N11=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N11>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N11,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N11,-$L$24,0),IF($N11<$A$24,0,IF($N11=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N11>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N11,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N11,-$L$25,0),IF($N11<$A$25,0,IF($N11=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N11>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N11,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N11,-$L$26,0),IF($N11<$A$26,0,IF($N11=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N11>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N11,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N11,-$L$27,0),IF($N11<$A$27,0,IF($N11=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N11>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N11,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N11,-$L$28,0),IF($N11<$A$28,0,IF($N11=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N11>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N11,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N11,-$L$29,0),IF($N11<$A$29,0,IF($N11=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N11>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N11,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N11,-$L$30,0),IF($N11<$A$30,0,IF($N11=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N11>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N11,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N11,-$L$31,0),IF($N11<$A$31,0,IF($N11=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N11>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N11,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N11,-$L$32,0),IF($N11<$A$32,0,IF($N11=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N11>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N11,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N11,-$L$33,0),IF($N11<$A$33,0,IF($N11=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N11>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N11,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N11,-$L$34,0),IF($N11<$A$34,0,IF($N11=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N11>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N11,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N11,-$L$35,0),IF($N11<$A$35,0,IF($N11=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N11>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N11,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N11,-$L$36,0),IF($N11<$A$36,0,IF($N11=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N11>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N11,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N11,-$L$37,0),IF($N11<$A$37,0,IF($N11=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N11>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N11,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N11,-$L$38,0),IF($N11<$A$38,0,IF($N11=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N11>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N11,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N11,-$L$39,0),IF($N11<$A$39,0,IF($N11=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N11>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N11,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N11,-$L$40,0),IF($N11<$A$40,0,IF($N11=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N11>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N11,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N11,-$L$41,0),IF($N11<$A$41,0,IF($N11=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N11>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N11,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N11,-$L$42,0),IF($N11<$A$42,0,IF($N11=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N11>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N11,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N11,-$L$43,0),IF($N11<$A$43,0,IF($N11=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N11>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N11,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N11,-$L$44,0),IF($N11<$A$44,0,IF($N11=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N11>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N11,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N11,-$L$45,0),IF($N11<$A$45,0,IF($N11=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N11>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N11,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N11,-$L$46,0),IF($N11<$A$46,0,IF($N11=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N11>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N11,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N11,-$L$47,0),IF($N11<$A$47,0,IF($N11=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N11>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"BC12","v":0},0,0,0,{"$f":"SUM(O69:BF69)","v":0}]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N12,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N12,-$L$8,0),IF($N12<$A$8,0,IF($N12=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N12>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N12,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N12,-$L$9,0),IF($N12<$A$9,0,IF($N12=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N12>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N12,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N12,-$L$10,0),IF($N12<$A$10,0,IF($N12=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N12>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N12,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N12,-$L$11,0),IF($N12<$A$11,0,IF($N12=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N12>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N12,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N12,-$L$12,0),IF($N12<$A$12,0,IF($N12=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N12>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N12,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N12,-$L$13,0),IF($N12<$A$13,0,IF($N12=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N12>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N12,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N12,-$L$14,0),IF($N12<$A$14,0,IF($N12=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N12>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N12,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N12,-$L$15,0),IF($N12<$A$15,0,IF($N12=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N12>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N12,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N12,-$L$16,0),IF($N12<$A$16,0,IF($N12=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N12>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N12,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N12,-$L$17,0),IF($N12<$A$17,0,IF($N12=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N12>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N12,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N12,-$L$18,0),IF($N12<$A$18,0,IF($N12=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N12>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N12,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N12,-$L$19,0),IF($N12<$A$19,0,IF($N12=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N12>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N12,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N12,-$L$20,0),IF($N12<$A$20,0,IF($N12=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N12>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N12,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N12,-$L$21,0),IF($N12<$A$21,0,IF($N12=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N12>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N12,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N12,-$L$22,0),IF($N12<$A$22,0,IF($N12=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N12>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N12,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N12,-$L$23,0),IF($N12<$A$23,0,IF($N12=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N12>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N12,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N12,-$L$24,0),IF($N12<$A$24,0,IF($N12=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N12>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N12,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N12,-$L$25,0),IF($N12<$A$25,0,IF($N12=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N12>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N12,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N12,-$L$26,0),IF($N12<$A$26,0,IF($N12=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N12>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N12,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N12,-$L$27,0),IF($N12<$A$27,0,IF($N12=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N12>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N12,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N12,-$L$28,0),IF($N12<$A$28,0,IF($N12=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N12>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N12,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N12,-$L$29,0),IF($N12<$A$29,0,IF($N12=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N12>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N12,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N12,-$L$30,0),IF($N12<$A$30,0,IF($N12=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N12>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N12,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N12,-$L$31,0),IF($N12<$A$31,0,IF($N12=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N12>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N12,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N12,-$L$32,0),IF($N12<$A$32,0,IF($N12=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N12>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N12,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N12,-$L$33,0),IF($N12<$A$33,0,IF($N12=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N12>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N12,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N12,-$L$34,0),IF($N12<$A$34,0,IF($N12=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N12>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N12,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N12,-$L$35,0),IF($N12<$A$35,0,IF($N12=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N12>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N12,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N12,-$L$36,0),IF($N12<$A$36,0,IF($N12=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N12>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N12,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N12,-$L$37,0),IF($N12<$A$37,0,IF($N12=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N12>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N12,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N12,-$L$38,0),IF($N12<$A$38,0,IF($N12=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N12>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N12,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N12,-$L$39,0),IF($N12<$A$39,0,IF($N12=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N12>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N12,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N12,-$L$40,0),IF($N12<$A$40,0,IF($N12=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N12>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N12,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N12,-$L$41,0),IF($N12<$A$41,0,IF($N12=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N12>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N12,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N12,-$L$42,0),IF($N12<$A$42,0,IF($N12=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N12>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N12,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N12,-$L$43,0),IF($N12<$A$43,0,IF($N12=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N12>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N12,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N12,-$L$44,0),IF($N12<$A$44,0,IF($N12=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N12>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N12,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N12,-$L$45,0),IF($N12<$A$45,0,IF($N12=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N12>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N12,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N12,-$L$46,0),IF($N12<$A$46,0,IF($N12=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N12>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N12,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N12,-$L$47,0),IF($N12<$A$47,0,IF($N12=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N12>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,{"$f":"SUM(O70:BF70)","v":0}]
[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]

{"sheet":"III.  Alt - Abandon in Place","index":5,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,11,1,12],[2,11,2,12],[43,1,43,3],[44,1,44,3],[45,1,45,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[20,1,20,3],[21,1,21,3],[36,1,36,3],[63,6,80,12],[51,6,51,9],[52,6,52,9],[53,6,53,9],[59,5,59,8],[60,5,60,8],[54,6,54,9],[56,5,56,8],[58,5,58,8],[57,5,57,8],[50,7,50,8],[46,1,46,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[42,1,42,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[35,1,35,3],[37,1,37,3],[38,1,38,3],[12,1,12,3],[13,1,13,3],[5,8,5,9],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,{"$f":"\"\"&Summary!A2","v":"Sale of Line 306 and Alternatives"},null,null,null,null,null,{"$f":"IF($N$62>0,\"Warning - Excludes\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"\"\"&Summary!A3","v":""},null,null,null,null,null,{"$f":"IF($N$62>0,\"cost data outside\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"\"Alternative B\"&\" - \"&Summary!B15","v":"Alternative B - Abandon in Place"},null,null,null,null,null,{"$f":"IF($N$62>0,\"study period.\",\"\")","v":""}]
[null,null,null,null,null,{"$f":"IF(COUNT(A8:A47)=COUNT(E8:E47),IF(NOT(ISNA(M48)),IF(BH48=0,IF(BI48=0,IF(NOT(ISERROR(M59)),\"\",\"*** Error! - Check for invalid data entry ***\"),\"*** Error! - Salvage values must be zero or greater than 1 or less than negative 1 ***\"),\"*** Error! - A service life must be entered for each capital expenditure ***\"),\"*** Error! - NPV error value may be caused by invalid expenditure type ***\"),\"*** Error! - Some project expenditures are missing data for year or cost ***\")","v":""}]
[]
[{"$f":"\"Project Expenditures Over \"&sp&\" Years (\"&fy&\"-\"&fy+sp-1&\") in $000 *\"","v":"Project Expenditures Over 10 Years (2019-2028) in $000 *"},null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H8=0,G8=\"exp\",G8=\"atx\"),\"\",IF(TRIM(I8)=\"\",IF(OR(A8<fy,A8>=fy+sp),0,IF(OR(G8=\"land\",G8=\"gasc\"),100,ROUND(100*MAX(0,A8+H8-fy-sp)/H8,0))),\"\"))","v":""},{"$f":"IF(TRIM(I8)=\"\",J8,I8)","v":""},{"$f":"IF(OR(A8<fy,A8>=fy+sp),0,E8*(1+F8%)^(A8-date))","v":0},{"$f":"NPV(i,O9:O58)+O8","v":0},{"$f":"fy","v":2019},{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N8,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N8,-$L$8,0),IF($N8<$A$8,0,IF($N8=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N8>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N8,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N8,-$L$9,0),IF($N8<$A$9,0,IF($N8=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N8>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":-16.530675787965617},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N8,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N8,-$L$10,0),IF($N8<$A$10,0,IF($N8=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N8>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N8,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N8,-$L$11,0),IF($N8<$A$11,0,IF($N8=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N8>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N8,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N8,-$L$12,0),IF($N8<$A$12,0,IF($N8=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N8>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N8,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N8,-$L$13,0),IF($N8<$A$13,0,IF($N8=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N8>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N8,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N8,-$L$14,0),IF($N8<$A$14,0,IF($N8=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N8>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N8,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N8,-$L$15,0),IF($N8<$A$15,0,IF($N8=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N8>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N8,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N8,-$L$16,0),IF($N8<$A$16,0,IF($N8=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N8>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N8,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N8,-$L$17,0),IF($N8<$A$17,0,IF($N8=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N8>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N8,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N8,-$L$18,0),IF($N8<$A$18,0,IF($N8=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N8>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N8,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N8,-$L$19,0),IF($N8<$A$19,0,IF($N8=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N8>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":-368.93804677754918},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N8,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N8,-$L$20,0),IF($N8<$A$20,0,IF($N8=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N8>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-0.17258984575371097},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N8,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N8,-$L$21,0),IF($N8<$A$21,0,IF($N8=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N8>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N8,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N8,-$L$22,0),IF($N8<$A$22,0,IF($N8=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N8>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N8,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N8,-$L$23,0),IF($N8<$A$23,0,IF($N8=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N8>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N8,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N8,-$L$24,0),IF($N8<$A$24,0,IF($N8=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N8>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N8,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N8,-$L$25,0),IF($N8<$A$25,0,IF($N8=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N8>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N8,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N8,-$L$26,0),IF($N8<$A$26,0,IF($N8=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N8>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N8,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N8,-$L$27,0),IF($N8<$A$27,0,IF($N8=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N8>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N8,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N8,-$L$28,0),IF($N8<$A$28,0,IF($N8=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N8>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N8,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N8,-$L$29,0),IF($N8<$A$29,0,IF($N8=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N8>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N8,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N8,-$L$30,0),IF($N8<$A$30,0,IF($N8=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N8>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N8,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N8,-$L$31,0),IF($N8<$A$31,0,IF($N8=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N8>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N8,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N8,-$L$32,0),IF($N8<$A$32,0,IF($N8=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N8>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N8,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N8,-$L$33,0),IF($N8<$A$33,0,IF($N8=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N8>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N8,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N8,-$L$34,0),IF($N8<$A$34,0,IF($N8=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N8>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N8,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N8,-$L$35,0),IF($N8<$A$35,0,IF($N8=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N8>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N8,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N8,-$L$36,0),IF($N8<$A$36,0,IF($N8=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N8>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N8,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N8,-$L$37,0),IF($N8<$A$37,0,IF($N8=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N8>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N8,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N8,-$L$38,0),IF($N8<$A$38,0,IF($N8=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N8>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N8,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N8,-$L$39,0),IF($N8<$A$39,0,IF($N8=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N8>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N8,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N8,-$L$40,0),IF($N8<$A$40,0,IF($N8=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N8>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N8,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N8,-$L$41,0),IF($N8<$A$41,0,IF($N8=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N8>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N8,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N8,-$L$42,0),IF($N8<$A$42,0,IF($N8=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N8>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N8,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N8,-$L$43,0),IF($N8<$A$43,0,IF($N8=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N8>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N8,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N8,-$L$44,0),IF($N8<$A$44,0,IF($N8=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N8>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N8,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N8,-$L$45,0),IF($N8<$A$45,0,IF($N8=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N8>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N8,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N8,-$L$46,0),IF($N8<$A$46,0,IF($N8=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N8>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N8,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N8,-$L$47,0),IF($N8<$A$47,0,IF($N8=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N8>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"SUM(O8:BF8)","v":-385.64131241126847},{"$f":"IF(AND(NOT(TRIM(G8)=\"\"),NOT(G8=0),NOT(G8=\"exp\"),NOT(G8=\"atx\"),OR(H8=0,ISTEXT(H8))),1,0)","v":0},{"$f":"IF(OR(K8=0,K8>1,K8<-1),0,1)","v":0},{"$f":"IF(OR(ISNUMBER(FIND(\"pv\",G8,1)), LEFT(G8,2)=\"st\", G8=\"geo\", G8=\"wnd18\", G8=\"wnd19\"),1,0)","v":0},0]
[2019,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!B$19","v":16.530675787965617},2.5,"gast",45,0,"",{"$f":"IF(TRIM(I9)=\"\",J9,I9)","v":0},{"$f":"IF(OR(A9<fy,A9>=fy+sp),0,E9*(1+F9%)^(A9-date))","v":16.530675787965617},{"$f":"NPV(i,P9:P58)+P8","v":-14.567060340346091},{"$f":"N8+1","v":2020},{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N9,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N9,-$L$8,0),IF($N9<$A$8,0,IF($N9=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N9>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N9,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N9,-$L$9,0),IF($N9<$A$9,0,IF($N9=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N9>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":7.1284103103335716E-2},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N9,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N9,-$L$10,0),IF($N9<$A$10,0,IF($N9=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N9>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":-184.59752434455586},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N9,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N9,-$L$11,0),IF($N9<$A$11,0,IF($N9=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N9>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N9,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N9,-$L$12,0),IF($N9<$A$12,0,IF($N9=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N9>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N9,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N9,-$L$13,0),IF($N9<$A$13,0,IF($N9=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N9>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N9,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N9,-$L$14,0),IF($N9<$A$14,0,IF($N9=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N9>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N9,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N9,-$L$15,0),IF($N9<$A$15,0,IF($N9=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N9>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N9,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N9,-$L$16,0),IF($N9<$A$16,0,IF($N9=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N9>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N9,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N9,-$L$17,0),IF($N9<$A$17,0,IF($N9=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N9>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N9,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N9,-$L$18,0),IF($N9<$A$18,0,IF($N9=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N9>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N9,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N9,-$L$19,0),IF($N9<$A$19,0,IF($N9=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N9>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":1.5909463171723544},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N9,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N9,-$L$20,0),IF($N9<$A$20,0,IF($N9=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N9>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N9,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N9,-$L$21,0),IF($N9<$A$21,0,IF($N9=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N9>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N9,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N9,-$L$22,0),IF($N9<$A$22,0,IF($N9=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N9>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N9,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N9,-$L$23,0),IF($N9<$A$23,0,IF($N9=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N9>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N9,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N9,-$L$24,0),IF($N9<$A$24,0,IF($N9=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N9>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N9,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N9,-$L$25,0),IF($N9<$A$25,0,IF($N9=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N9>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N9,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N9,-$L$26,0),IF($N9<$A$26,0,IF($N9=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N9>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N9,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N9,-$L$27,0),IF($N9<$A$27,0,IF($N9=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N9>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N9,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N9,-$L$28,0),IF($N9<$A$28,0,IF($N9=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N9>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N9,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N9,-$L$29,0),IF($N9<$A$29,0,IF($N9=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N9>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N9,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N9,-$L$30,0),IF($N9<$A$30,0,IF($N9=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N9>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N9,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N9,-$L$31,0),IF($N9<$A$31,0,IF($N9=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N9>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N9,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N9,-$L$32,0),IF($N9<$A$32,0,IF($N9=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N9>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N9,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N9,-$L$33,0),IF($N9<$A$33,0,IF($N9=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N9>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N9,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N9,-$L$34,0),IF($N9<$A$34,0,IF($N9=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N9>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N9,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N9,-$L$35,0),IF($N9<$A$35,0,IF($N9=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N9>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N9,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N9,-$L$36,0),IF($N9<$A$36,0,IF($N9=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N9>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N9,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N9,-$L$37,0),IF($N9<$A$37,0,IF($N9=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N9>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N9,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N9,-$L$38,0),IF($N9<$A$38,0,IF($N9=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N9>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N9,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N9,-$L$39,0),IF($N9<$A$39,0,IF($N9=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N9>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N9,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N9,-$L$40,0),IF($N9<$A$40,0,IF($N9=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N9>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N9,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N9,-$L$41,0),IF($N9<$A$41,0,IF($N9=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N9>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N9,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N9,-$L$42,0),IF($N9<$A$42,0,IF($N9=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N9>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N9,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N9,-$L$43,0),IF($N9<$A$43,0,IF($N9=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N9>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N9,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N9,-$L$44,0),IF($N9<$A$44,0,IF($N9=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N9>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N9,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N9,-$L$45,0),IF($N9<$A$45,0,IF($N9=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N9>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N9,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N9,-$L$46,0),IF($N9<$A$46,0,IF($N9=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N9>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N9,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N9,-$L$47,0),IF($N9<$A$47,0,IF($N9=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N9>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(B52),0,B52)*(tr-1)*(1+$L$52%)^($N9-date),0)","v":-164.73944953796561},{"$f":"IF($N8<fy+sp,IF(ISTEXT(C52),0,C52)*(tr-1)*(1+$L$53%)^($N9-date),0)","v":-2566.0575375032049},{"$f":"IF($N8<fy+sp,IF(ISTEXT(D52),0,D52)*(tr-1)*(1+$L$54%)^($N9-date),0)","v":0},{"$f":"IF($N8<fy+sp,IF(ISTEXT(E52),0,E52)*(tr-1)*(1+$L$55%)^($N9-date),0)","v":-876.94370279999998},-3790.6775995743683,{"$f":"IF(AND(NOT(TRIM(G9)=\"\"),NOT(G9=0),NOT(G9=\"exp\"),NOT(G9=\"atx\"),OR(H9=0,ISTEXT(H9))),1,0)","v":0},0,{"$f":"IF(OR(ISNUMBER(FIND(\"pv\",G9,1)), LEFT(G9,2)=\"st\", G9=\"geo\", G9=\"wnd18\", G9=\"wnd19\"),1,0)","v":0},0]
[2020,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!C$19","v":180.09514570200574},2.5,"gast",45,0,"",0,184.59752434455586,{"$f":"NPV(i,Q9:Q58)+Q8","v":-150.65005153484134},2021,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N10,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N10,-$L$8,0),IF($N10<$A$8,0,IF($N10=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N10>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N10,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N10,-$L$9,0),IF($N10<$A$9,0,IF($N10=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N10>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.2773674762318542},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N10,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N10,-$L$10,0),IF($N10<$A$10,0,IF($N10=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N10>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0.79602728447300031},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N10,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N10,-$L$11,0),IF($N10<$A$11,0,IF($N10=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N10>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":-17.367541249731374},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N10,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N10,-$L$12,0),IF($N10<$A$12,0,IF($N10=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N10>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N10,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N10,-$L$13,0),IF($N10<$A$13,0,IF($N10=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N10>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N10,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N10,-$L$14,0),IF($N10<$A$14,0,IF($N10=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N10>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N10,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N10,-$L$15,0),IF($N10<$A$15,0,IF($N10=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N10>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N10,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N10,-$L$16,0),IF($N10<$A$16,0,IF($N10=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N10>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N10,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N10,-$L$17,0),IF($N10<$A$17,0,IF($N10=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N10>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N10,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N10,-$L$18,0),IF($N10<$A$18,0,IF($N10=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N10>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N10,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N10,-$L$19,0),IF($N10<$A$19,0,IF($N10=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N10>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":6.1903951316434478},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N10,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N10,-$L$20,0),IF($N10<$A$20,0,IF($N10=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N10>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N10,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N10,-$L$21,0),IF($N10<$A$21,0,IF($N10=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N10>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N10,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N10,-$L$22,0),IF($N10<$A$22,0,IF($N10=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N10>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N10,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N10,-$L$23,0),IF($N10<$A$23,0,IF($N10=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N10>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N10,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N10,-$L$24,0),IF($N10<$A$24,0,IF($N10=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N10>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N10,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N10,-$L$25,0),IF($N10<$A$25,0,IF($N10=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N10>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N10,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N10,-$L$26,0),IF($N10<$A$26,0,IF($N10=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N10>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N10,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N10,-$L$27,0),IF($N10<$A$27,0,IF($N10=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N10>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N10,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N10,-$L$28,0),IF($N10<$A$28,0,IF($N10=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N10>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N10,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N10,-$L$29,0),IF($N10<$A$29,0,IF($N10=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N10>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N10,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N10,-$L$30,0),IF($N10<$A$30,0,IF($N10=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N10>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N10,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N10,-$L$31,0),IF($N10<$A$31,0,IF($N10=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N10>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N10,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N10,-$L$32,0),IF($N10<$A$32,0,IF($N10=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N10>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N10,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N10,-$L$33,0),IF($N10<$A$33,0,IF($N10=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N10>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N10,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N10,-$L$34,0),IF($N10<$A$34,0,IF($N10=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N10>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N10,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N10,-$L$35,0),IF($N10<$A$35,0,IF($N10=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N10>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N10,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N10,-$L$36,0),IF($N10<$A$36,0,IF($N10=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N10>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N10,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N10,-$L$37,0),IF($N10<$A$37,0,IF($N10=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N10>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N10,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N10,-$L$38,0),IF($N10<$A$38,0,IF($N10=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N10>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N10,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N10,-$L$39,0),IF($N10<$A$39,0,IF($N10=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N10>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N10,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N10,-$L$40,0),IF($N10<$A$40,0,IF($N10=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N10>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N10,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N10,-$L$41,0),IF($N10<$A$41,0,IF($N10=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N10>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N10,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N10,-$L$42,0),IF($N10<$A$42,0,IF($N10=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N10>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N10,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N10,-$L$43,0),IF($N10<$A$43,0,IF($N10=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N10>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N10,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N10,-$L$44,0),IF($N10<$A$44,0,IF($N10=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N10>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N10,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N10,-$L$45,0),IF($N10<$A$45,0,IF($N10=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N10>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N10,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N10,-$L$46,0),IF($N10<$A$46,0,IF($N10=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N10>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N10,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N10,-$L$47,0),IF($N10<$A$47,0,IF($N10=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N10>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-2.512896592629656,0,-23939.833167209883,0,-23952.451430968813,0,0,0,0]
[2021,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!D$19","v":16.530675787965617},2.5,"gast",45,0,"",0,17.367541249731374,{"$f":"NPV(i,R9:R58)+R8","v":-13.106222850772705},2022,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N11,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N11,-$L$8,0),IF($N11<$A$8,0,IF($N11=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N11>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N11,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N11,-$L$9,0),IF($N11<$A$9,0,IF($N11=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N11>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.23951127084803181},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N11,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N11,-$L$10,0),IF($N11<$A$10,0,IF($N11=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N11>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":3.0973536776622566},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N11,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N11,-$L$11,0),IF($N11<$A$11,0,IF($N11=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N11>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":7.4892860822942067E-2},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N11,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N11,-$L$12,0),IF($N11<$A$12,0,IF($N11=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N11>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":-17.801729780974657},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N11,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N11,-$L$13,0),IF($N11<$A$13,0,IF($N11=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N11>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N11,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N11,-$L$14,0),IF($N11<$A$14,0,IF($N11=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N11>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N11,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N11,-$L$15,0),IF($N11<$A$15,0,IF($N11=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N11>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N11,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N11,-$L$16,0),IF($N11<$A$16,0,IF($N11=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N11>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N11,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N11,-$L$17,0),IF($N11<$A$17,0,IF($N11=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N11>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N11,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N11,-$L$18,0),IF($N11<$A$18,0,IF($N11=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N11>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N11,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N11,-$L$19,0),IF($N11<$A$19,0,IF($N11=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N11>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":5.3455056273144779},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N11,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N11,-$L$20,0),IF($N11<$A$20,0,IF($N11=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N11>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N11,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N11,-$L$21,0),IF($N11<$A$21,0,IF($N11=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N11>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N11,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N11,-$L$22,0),IF($N11<$A$22,0,IF($N11=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N11>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N11,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N11,-$L$23,0),IF($N11<$A$23,0,IF($N11=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N11>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N11,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N11,-$L$24,0),IF($N11<$A$24,0,IF($N11=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N11>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N11,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N11,-$L$25,0),IF($N11<$A$25,0,IF($N11=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N11>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N11,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N11,-$L$26,0),IF($N11<$A$26,0,IF($N11=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N11>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N11,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N11,-$L$27,0),IF($N11<$A$27,0,IF($N11=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N11>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N11,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N11,-$L$28,0),IF($N11<$A$28,0,IF($N11=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N11>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N11,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N11,-$L$29,0),IF($N11<$A$29,0,IF($N11=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N11>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N11,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N11,-$L$30,0),IF($N11<$A$30,0,IF($N11=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N11>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N11,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N11,-$L$31,0),IF($N11<$A$31,0,IF($N11=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N11>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N11,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N11,-$L$32,0),IF($N11<$A$32,0,IF($N11=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N11>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N11,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N11,-$L$33,0),IF($N11<$A$33,0,IF($N11=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N11>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N11,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N11,-$L$34,0),IF($N11<$A$34,0,IF($N11=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N11>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N11,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N11,-$L$35,0),IF($N11<$A$35,0,IF($N11=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N11>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N11,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N11,-$L$36,0),IF($N11<$A$36,0,IF($N11=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N11>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N11,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N11,-$L$37,0),IF($N11<$A$37,0,IF($N11=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N11>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N11,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N11,-$L$38,0),IF($N11<$A$38,0,IF($N11=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N11>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N11,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N11,-$L$39,0),IF($N11<$A$39,0,IF($N11=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N11>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N11,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N11,-$L$40,0),IF($N11<$A$40,0,IF($N11=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N11>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N11,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N11,-$L$41,0),IF($N11<$A$41,0,IF($N11=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N11>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N11,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N11,-$L$42,0),IF($N11<$A$42,0,IF($N11=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N11>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N11,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N11,-$L$43,0),IF($N11<$A$43,0,IF($N11=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N11>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N11,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N11,-$L$44,0),IF($N11<$A$44,0,IF($N11=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N11>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N11,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N11,-$L$45,0),IF($N11<$A$45,0,IF($N11=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N11>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N11,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N11,-$L$46,0),IF($N11<$A$46,0,IF($N11=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N11>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N11,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N11,-$L$47,0),IF($N11<$A$47,0,IF($N11=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N11>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-225.90395664721976,0,0,0,-234.95003880046451,0,0,0,0]
[2022,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!E$19","v":16.530675787965617},2.5,"gast",45,0,"",0,17.801729780974657,{"$f":"NPV(i,S9:S58)+S8","v":-12.40037092714795},2023,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N12,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N12,-$L$8,0),IF($N12<$A$8,0,IF($N12=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N12>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N12,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N12,-$L$9,0),IF($N12<$A$9,0,IF($N12=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N12>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.20745171509847207},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N12,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N12,-$L$10,0),IF($N12<$A$10,0,IF($N12=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N12>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":2.6746146508633606},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N12,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N12,-$L$11,0),IF($N12<$A$11,0,IF($N12=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N12>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0.29140920471609177},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N12,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N12,-$L$12,0),IF($N12<$A$12,0,IF($N12=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N12>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":7.676518234351562E-2},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N12,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N12,-$L$13,0),IF($N12<$A$13,0,IF($N12=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N12>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":-75.461601654170209},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N12,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N12,-$L$14,0),IF($N12<$A$14,0,IF($N12=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N12>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N12,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N12,-$L$15,0),IF($N12<$A$15,0,IF($N12=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N12>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N12,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N12,-$L$16,0),IF($N12<$A$16,0,IF($N12=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N12>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N12,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N12,-$L$17,0),IF($N12<$A$17,0,IF($N12=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N12>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N12,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N12,-$L$18,0),IF($N12<$A$18,0,IF($N12=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N12>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N12,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N12,-$L$19,0),IF($N12<$A$19,0,IF($N12=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N12>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":4.6299880023538984},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N12,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N12,-$L$20,0),IF($N12<$A$20,0,IF($N12=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N12>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N12,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N12,-$L$21,0),IF($N12<$A$21,0,IF($N12=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N12>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N12,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N12,-$L$22,0),IF($N12<$A$22,0,IF($N12=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N12>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N12,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N12,-$L$23,0),IF($N12<$A$23,0,IF($N12=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N12>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N12,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N12,-$L$24,0),IF($N12<$A$24,0,IF($N12=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N12>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N12,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N12,-$L$25,0),IF($N12<$A$25,0,IF($N12=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N12>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N12,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N12,-$L$26,0),IF($N12<$A$26,0,IF($N12=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N12>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N12,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N12,-$L$27,0),IF($N12<$A$27,0,IF($N12=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N12>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N12,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N12,-$L$28,0),IF($N12<$A$28,0,IF($N12=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N12>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N12,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N12,-$L$29,0),IF($N12<$A$29,0,IF($N12=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N12>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N12,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N12,-$L$30,0),IF($N12<$A$30,0,IF($N12=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N12>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N12,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N12,-$L$31,0),IF($N12<$A$31,0,IF($N12=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N12>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N12,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N12,-$L$32,0),IF($N12<$A$32,0,IF($N12=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N12>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N12,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N12,-$L$33,0),IF($N12<$A$33,0,IF($N12=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N12>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N12,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N12,-$L$34,0),IF($N12<$A$34,0,IF($N12=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N12>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N12,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N12,-$L$35,0),IF($N12<$A$35,0,IF($N12=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N12>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N12,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N12,-$L$36,0),IF($N12<$A$36,0,IF($N12=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N12>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N12,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N12,-$L$37,0),IF($N12<$A$37,0,IF($N12=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N12>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N12,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N12,-$L$38,0),IF($N12<$A$38,0,IF($N12=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N12>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N12,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N12,-$L$39,0),IF($N12<$A$39,0,IF($N12=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N12>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N12,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N12,-$L$40,0),IF($N12<$A$40,0,IF($N12=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N12>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N12,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N12,-$L$41,0),IF($N12<$A$41,0,IF($N12=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N12>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N12,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N12,-$L$42,0),IF($N12<$A$42,0,IF($N12=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N12>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N12,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N12,-$L$43,0),IF($N12<$A$43,0,IF($N12=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N12>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N12,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N12,-$L$44,0),IF($N12<$A$44,0,IF($N12=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N12>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N12,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N12,-$L$45,0),IF($N12<$A$45,0,IF($N12=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N12>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N12,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N12,-$L$46,0),IF($N12<$A$46,0,IF($N12=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N12>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N12,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N12,-$L$47,0),IF($N12<$A$47,0,IF($N12=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N12>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-11.79656972586228,0,0,0,-79.379558433574957,0,0,0,0]
[2023,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!F$19","v":68.364486676217766},2.5,"gast",45,0,"",0,75.461601654170209,{"$f":"NPV(i,T9:T58)+T8","v":-48.42359401799532},2024,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N13,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N13,-$L$8,0),IF($N13<$A$8,0,IF($N13=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N13-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N13>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N13-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N13,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N13,-$L$9,0),IF($N13<$A$9,0,IF($N13=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N13-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N13>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N13-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.17836024218664145},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N13,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N13,-$L$10,0),IF($N13<$A$10,0,IF($N13=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N13-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N13>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N13-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":2.3166066239160652},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N13,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N13,-$L$11,0),IF($N13<$A$11,0,IF($N13=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N13-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N13>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N13-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0.25163652893471339},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N13,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N13,-$L$12,0),IF($N13<$A$12,0,IF($N13=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N13-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N13>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N13-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0.29869443483399405},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N13,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N13,-$L$13,0),IF($N13<$A$13,0,IF($N13=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N13-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N13>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N13-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0.32540790598378327},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N13,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N13,-$L$14,0),IF($N13<$A$14,0,IF($N13=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N13-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N13>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N13-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":-18.702942351136496},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N13,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N13,-$L$15,0),IF($N13<$A$15,0,IF($N13=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N13-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N13>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N13-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N13,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N13,-$L$16,0),IF($N13<$A$16,0,IF($N13=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N13-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N13>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N13-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N13,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N13,-$L$17,0),IF($N13<$A$17,0,IF($N13=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N13-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N13>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N13-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N13,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N13,-$L$18,0),IF($N13<$A$18,0,IF($N13=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N13-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N13>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N13-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N13,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N13,-$L$19,0),IF($N13<$A$19,0,IF($N13=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N13-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N13>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N13-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":3.9807132036922255},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N13,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N13,-$L$20,0),IF($N13<$A$20,0,IF($N13=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N13-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N13>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N13-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N13,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N13,-$L$21,0),IF($N13<$A$21,0,IF($N13=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N13-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N13>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N13-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N13,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N13,-$L$22,0),IF($N13<$A$22,0,IF($N13=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N13-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N13>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N13-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N13,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N13,-$L$23,0),IF($N13<$A$23,0,IF($N13=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N13-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N13>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N13-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N13,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N13,-$L$24,0),IF($N13<$A$24,0,IF($N13=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N13-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N13>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N13-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N13,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N13,-$L$25,0),IF($N13<$A$25,0,IF($N13=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N13-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N13>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N13-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N13,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N13,-$L$26,0),IF($N13<$A$26,0,IF($N13=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N13-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N13>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N13-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N13,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N13,-$L$27,0),IF($N13<$A$27,0,IF($N13=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N13-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N13>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N13-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N13,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N13,-$L$28,0),IF($N13<$A$28,0,IF($N13=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N13-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N13>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N13-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N13,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N13,-$L$29,0),IF($N13<$A$29,0,IF($N13=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N13-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N13>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N13-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N13,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N13,-$L$30,0),IF($N13<$A$30,0,IF($N13=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N13-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N13>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N13-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N13,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N13,-$L$31,0),IF($N13<$A$31,0,IF($N13=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N13-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N13>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N13-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N13,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N13,-$L$32,0),IF($N13<$A$32,0,IF($N13=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N13-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N13>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N13-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N13,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N13,-$L$33,0),IF($N13<$A$33,0,IF($N13=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N13-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N13>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N13-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N13,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N13,-$L$34,0),IF($N13<$A$34,0,IF($N13=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N13-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N13>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N13-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N13,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N13,-$L$35,0),IF($N13<$A$35,0,IF($N13=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N13-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N13>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N13-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N13,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N13,-$L$36,0),IF($N13<$A$36,0,IF($N13=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N13-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N13>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N13-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N13,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N13,-$L$37,0),IF($N13<$A$37,0,IF($N13=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N13-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N13>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N13-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N13,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N13,-$L$38,0),IF($N13<$A$38,0,IF($N13=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N13-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N13>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N13-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N13,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N13,-$L$39,0),IF($N13<$A$39,0,IF($N13=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N13-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N13>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N13-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N13,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N13,-$L$40,0),IF($N13<$A$40,0,IF($N13=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N13-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N13>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N13-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N13,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N13,-$L$41,0),IF($N13<$A$41,0,IF($N13=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N13-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N13>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N13-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N13,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N13,-$L$42,0),IF($N13<$A$42,0,IF($N13=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N13-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N13>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N13-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N13,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N13,-$L$43,0),IF($N13<$A$43,0,IF($N13=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N13-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N13>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N13-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N13,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N13,-$L$44,0),IF($N13<$A$44,0,IF($N13=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N13-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N13>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N13-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N13,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N13,-$L$45,0),IF($N13<$A$45,0,IF($N13=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N13-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N13>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N13-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N13,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N13,-$L$46,0),IF($N13<$A$46,0,IF($N13=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N13-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N13>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N13-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N13,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N13,-$L$47,0),IF($N13<$A$47,0,IF($N13=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N13-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N13>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N13-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-2.7061147821973202,0,0,0,-14.059254002704201,0,0,0,0]
[2024,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!G$19","v":16.530675787965617},2.5,"gast",45,0,"",0,18.702942351136496,{"$f":"NPV(i,U$9:U$58)+U$8","v":-11.03001624517163},2025,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N14,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N14,-$L$8,0),IF($N14<$A$8,0,IF($N14=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N14-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N14>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N14-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N14,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N14,-$L$9,0),IF($N14<$A$9,0,IF($N14=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N14-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N14>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N14-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.15194004382876725},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N14,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N14,-$L$10,0),IF($N14<$A$10,0,IF($N14=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N14-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N14>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N14-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":1.9917430824648332},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N14,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N14,-$L$11,0),IF($N14<$A$11,0,IF($N14=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N14-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N14>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N14-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0.2179539581753322},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N14,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N14,-$L$12,0),IF($N14<$A$12,0,IF($N14=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N14-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N14>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N14-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0.25792744215808117},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N14,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N14,-$L$13,0),IF($N14<$A$13,0,IF($N14=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N14-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N14>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N14-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":1.266166868898865},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N14,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N14,-$L$14,0),IF($N14<$A$14,0,IF($N14=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N14-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N14>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N14-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":8.0651419699656071E-2},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N14,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N14,-$L$15,0),IF($N14<$A$15,0,IF($N14=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N14-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N14>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N14-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":-19.170515909914908},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N14,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N14,-$L$16,0),IF($N14<$A$16,0,IF($N14=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N14-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N14>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N14-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N14,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N14,-$L$17,0),IF($N14<$A$17,0,IF($N14=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N14-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N14>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N14-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N14,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N14,-$L$18,0),IF($N14<$A$18,0,IF($N14=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N14-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N14>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N14-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N14,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N14,-$L$19,0),IF($N14<$A$19,0,IF($N14=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N14-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N14>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N14-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":3.3910569486995734},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N14,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N14,-$L$20,0),IF($N14<$A$20,0,IF($N14=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N14-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N14>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N14-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N14,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N14,-$L$21,0),IF($N14<$A$21,0,IF($N14=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N14-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N14>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N14-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N14,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N14,-$L$22,0),IF($N14<$A$22,0,IF($N14=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N14-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N14>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N14-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N14,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N14,-$L$23,0),IF($N14<$A$23,0,IF($N14=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N14-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N14>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N14-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N14,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N14,-$L$24,0),IF($N14<$A$24,0,IF($N14=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N14-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N14>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N14-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N14,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N14,-$L$25,0),IF($N14<$A$25,0,IF($N14=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N14-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N14>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N14-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N14,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N14,-$L$26,0),IF($N14<$A$26,0,IF($N14=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N14-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N14>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N14-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N14,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N14,-$L$27,0),IF($N14<$A$27,0,IF($N14=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N14-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N14>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N14-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N14,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N14,-$L$28,0),IF($N14<$A$28,0,IF($N14=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N14-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N14>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N14-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N14,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N14,-$L$29,0),IF($N14<$A$29,0,IF($N14=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N14-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N14>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N14-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N14,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N14,-$L$30,0),IF($N14<$A$30,0,IF($N14=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N14-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N14>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N14-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N14,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N14,-$L$31,0),IF($N14<$A$31,0,IF($N14=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N14-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N14>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N14-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N14,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N14,-$L$32,0),IF($N14<$A$32,0,IF($N14=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N14-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N14>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N14-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N14,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N14,-$L$33,0),IF($N14<$A$33,0,IF($N14=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N14-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N14>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N14-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N14,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N14,-$L$34,0),IF($N14<$A$34,0,IF($N14=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N14-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N14>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N14-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N14,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N14,-$L$35,0),IF($N14<$A$35,0,IF($N14=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N14-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N14>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N14-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N14,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N14,-$L$36,0),IF($N14<$A$36,0,IF($N14=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N14-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N14>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N14-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N14,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N14,-$L$37,0),IF($N14<$A$37,0,IF($N14=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N14-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N14>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N14-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N14,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N14,-$L$38,0),IF($N14<$A$38,0,IF($N14=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N14-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N14>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N14-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N14,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N14,-$L$39,0),IF($N14<$A$39,0,IF($N14=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N14-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N14>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N14-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N14,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N14,-$L$40,0),IF($N14<$A$40,0,IF($N14=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N14-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N14>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N14-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N14,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N14,-$L$41,0),IF($N14<$A$41,0,IF($N14=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N14-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N14>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N14-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N14,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N14,-$L$42,0),IF($N14<$A$42,0,IF($N14=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N14-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N14>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N14-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N14,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N14,-$L$43,0),IF($N14<$A$43,0,IF($N14=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N14-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N14>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N14-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N14,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N14,-$L$44,0),IF($N14<$A$44,0,IF($N14=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N14-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N14>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N14-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N14,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N14,-$L$45,0),IF($N14<$A$45,0,IF($N14=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N14-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N14>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N14-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N14,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N14,-$L$46,0),IF($N14<$A$46,0,IF($N14=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N14-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N14>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N14-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N14,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N14,-$L$47,0),IF($N14<$A$47,0,IF($N14=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N14-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N14>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N14-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-2.7737676517522529,0,0,0,-14.58845960665986,0,0,0,0]
[2025,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!H$19","v":16.530675787965617},2.5,"gast",45,0,"",0,19.170515909914908,{"$f":"NPV(i,V$9:V$58)+V$8","v":-10.361290261258688},2026,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N15,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N15,-$L$8,0),IF($N15<$A$8,0,IF($N15=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N15-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N15>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N15-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N15,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N15,-$L$9,0),IF($N15<$A$9,0,IF($N15=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N15-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N15>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N15-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.13817325125279126},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N15,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N15,-$L$10,0),IF($N15<$A$10,0,IF($N15=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N15-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N15>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N15-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":1.6967095779600614},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N15,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N15,-$L$11,0),IF($N15<$A$11,0,IF($N15=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N15-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N15>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N15-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0.18738972944734014},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N15,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N15,-$L$12,0),IF($N15<$A$12,0,IF($N15=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N15-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N15>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N15-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0.22340280712971547},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N15,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N15,-$L$13,0),IF($N15<$A$13,0,IF($N15=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N15-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N15>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N15-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":1.0933554286737692},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N15,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N15,-$L$14,0),IF($N15<$A$14,0,IF($N15=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N15-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N15>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N15-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0.31381584059746492},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N15,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N15,-$L$15,0),IF($N15<$A$15,0,IF($N15=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N15-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N15>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N15-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":8.2667705192147486E-2},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N15,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N15,-$L$16,0),IF($N15<$A$16,0,IF($N15=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N15-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N15>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N15-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":-19.649778807662781},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N15,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N15,-$L$17,0),IF($N15<$A$17,0,IF($N15=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N15-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N15>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N15-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N15,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N15,-$L$18,0),IF($N15<$A$18,0,IF($N15=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N15-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N15>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N15-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N15,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N15,-$L$19,0),IF($N15<$A$19,0,IF($N15=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N15-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N15>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N15-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":3.0838043216127939},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N15,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N15,-$L$20,0),IF($N15<$A$20,0,IF($N15=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N15-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N15>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N15-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N15,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N15,-$L$21,0),IF($N15<$A$21,0,IF($N15=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N15-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N15>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N15-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N15,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N15,-$L$22,0),IF($N15<$A$22,0,IF($N15=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N15-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N15>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N15-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N15,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N15,-$L$23,0),IF($N15<$A$23,0,IF($N15=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N15-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N15>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N15-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N15,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N15,-$L$24,0),IF($N15<$A$24,0,IF($N15=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N15-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N15>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N15-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N15,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N15,-$L$25,0),IF($N15<$A$25,0,IF($N15=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N15-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N15>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N15-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N15,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N15,-$L$26,0),IF($N15<$A$26,0,IF($N15=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N15-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N15>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N15-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N15,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N15,-$L$27,0),IF($N15<$A$27,0,IF($N15=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N15-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N15>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N15-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N15,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N15,-$L$28,0),IF($N15<$A$28,0,IF($N15=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N15-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N15>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N15-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N15,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N15,-$L$29,0),IF($N15<$A$29,0,IF($N15=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N15-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N15>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N15-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N15,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N15,-$L$30,0),IF($N15<$A$30,0,IF($N15=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N15-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N15>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N15-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N15,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N15,-$L$31,0),IF($N15<$A$31,0,IF($N15=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N15-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N15>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N15-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N15,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N15,-$L$32,0),IF($N15<$A$32,0,IF($N15=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N15-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N15>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N15-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N15,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N15,-$L$33,0),IF($N15<$A$33,0,IF($N15=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N15-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N15>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N15-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N15,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N15,-$L$34,0),IF($N15<$A$34,0,IF($N15=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N15-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N15>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N15-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N15,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N15,-$L$35,0),IF($N15<$A$35,0,IF($N15=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N15-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N15>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N15-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N15,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N15,-$L$36,0),IF($N15<$A$36,0,IF($N15=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N15-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N15>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N15-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N15,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N15,-$L$37,0),IF($N15<$A$37,0,IF($N15=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N15-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N15>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N15-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N15,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N15,-$L$38,0),IF($N15<$A$38,0,IF($N15=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N15-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N15>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N15-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N15,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N15,-$L$39,0),IF($N15<$A$39,0,IF($N15=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N15-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N15>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N15-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N15,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N15,-$L$40,0),IF($N15<$A$40,0,IF($N15=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N15-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N15>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N15-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N15,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N15,-$L$41,0),IF($N15<$A$41,0,IF($N15=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N15-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N15>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N15-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N15,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N15,-$L$42,0),IF($N15<$A$42,0,IF($N15=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N15-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N15>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N15-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N15,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N15,-$L$43,0),IF($N15<$A$43,0,IF($N15=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N15-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N15>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N15-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N15,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N15,-$L$44,0),IF($N15<$A$44,0,IF($N15=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N15-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N15>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N15-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N15,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N15,-$L$45,0),IF($N15<$A$45,0,IF($N15=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N15-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N15>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N15-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N15,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N15,-$L$46,0),IF($N15<$A$46,0,IF($N15=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N15-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N15>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N15-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N15,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N15,-$L$47,0),IF($N15<$A$47,0,IF($N15=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N15-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N15>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N15-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-2.8431118430460596,0,0,0,-15.675187797760563,0,0,0,0]
[2026,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!I$19","v":16.530675787965617},2.5,"gast",45,0,"",0,19.649778807662781,{"$f":"NPV(i,W$9:W$58)+W$8","v":-9.7002825460653526},2027,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N16,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N16,-$L$8,0),IF($N16<$A$8,0,IF($N16=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N16-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N16>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N16-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N16,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N16,-$L$9,0),IF($N16<$A$9,0,IF($N16=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N16-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N16>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N16-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.13579452388052382},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N16,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N16,-$L$10,0),IF($N16<$A$10,0,IF($N16=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N16-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N16>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N16-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":1.5429762484648288},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N16,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N16,-$L$11,0),IF($N16<$A$11,0,IF($N16=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N16-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N16>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N16-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0.15963200854759857},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N16,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N16,-$L$12,0),IF($N16<$A$12,0,IF($N16=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N16-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N16>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N16-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0.19207447268352362},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N16,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N16,-$L$13,0),IF($N16<$A$13,0,IF($N16=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N16-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N16>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N16-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0.94700536675166846},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N16,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N16,-$L$14,0),IF($N16<$A$14,0,IF($N16=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N16-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N16>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N16-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0.27098501891733401},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N16,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N16,-$L$15,0),IF($N16<$A$15,0,IF($N16=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N16-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N16>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N16-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0.32166123661240159},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N16,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N16,-$L$16,0),IF($N16<$A$16,0,IF($N16=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N16-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N16>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N16-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":8.4734397821951163E-2},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N16,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N16,-$L$17,0),IF($N16<$A$17,0,IF($N16=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N16-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N16>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N16-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":-20.141023277854348},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N16,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N16,-$L$18,0),IF($N16<$A$18,0,IF($N16=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N16-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N16>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N16-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N16,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N16,-$L$19,0),IF($N16<$A$19,0,IF($N16=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N16-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N16>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N16-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":3.0307149596413048},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N16,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N16,-$L$20,0),IF($N16<$A$20,0,IF($N16=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N16-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N16>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N16-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N16,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N16,-$L$21,0),IF($N16<$A$21,0,IF($N16=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N16-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N16>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N16-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N16,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N16,-$L$22,0),IF($N16<$A$22,0,IF($N16=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N16-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N16>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N16-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N16,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N16,-$L$23,0),IF($N16<$A$23,0,IF($N16=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N16-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N16>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N16-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N16,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N16,-$L$24,0),IF($N16<$A$24,0,IF($N16=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N16-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N16>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N16-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N16,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N16,-$L$25,0),IF($N16<$A$25,0,IF($N16=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N16-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N16>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N16-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N16,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N16,-$L$26,0),IF($N16<$A$26,0,IF($N16=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N16-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N16>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N16-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N16,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N16,-$L$27,0),IF($N16<$A$27,0,IF($N16=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N16-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N16>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N16-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N16,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N16,-$L$28,0),IF($N16<$A$28,0,IF($N16=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N16-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N16>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N16-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N16,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N16,-$L$29,0),IF($N16<$A$29,0,IF($N16=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N16-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N16>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N16-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N16,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N16,-$L$30,0),IF($N16<$A$30,0,IF($N16=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N16-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N16>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N16-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N16,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N16,-$L$31,0),IF($N16<$A$31,0,IF($N16=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N16-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N16>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N16-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N16,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N16,-$L$32,0),IF($N16<$A$32,0,IF($N16=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N16-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N16>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N16-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N16,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N16,-$L$33,0),IF($N16<$A$33,0,IF($N16=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N16-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N16>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N16-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N16,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N16,-$L$34,0),IF($N16<$A$34,0,IF($N16=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N16-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N16>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N16-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N16,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N16,-$L$35,0),IF($N16<$A$35,0,IF($N16=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N16-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N16>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N16-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N16,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N16,-$L$36,0),IF($N16<$A$36,0,IF($N16=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N16-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N16>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N16-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N16,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N16,-$L$37,0),IF($N16<$A$37,0,IF($N16=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N16-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N16>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N16-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N16,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N16,-$L$38,0),IF($N16<$A$38,0,IF($N16=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N16-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N16>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N16-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N16,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N16,-$L$39,0),IF($N16<$A$39,0,IF($N16=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N16-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N16>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N16-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N16,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N16,-$L$40,0),IF($N16<$A$40,0,IF($N16=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N16-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N16>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N16-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N16,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N16,-$L$41,0),IF($N16<$A$41,0,IF($N16=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N16-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N16>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N16-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N16,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N16,-$L$42,0),IF($N16<$A$42,0,IF($N16=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N16-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N16>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N16-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N16,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N16,-$L$43,0),IF($N16<$A$43,0,IF($N16=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N16-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N16>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N16-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N16,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N16,-$L$44,0),IF($N16<$A$44,0,IF($N16=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N16-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N16>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N16-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N16,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N16,-$L$45,0),IF($N16<$A$45,0,IF($N16=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N16-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N16>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N16-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N16,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N16,-$L$46,0),IF($N16<$A$46,0,IF($N16=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N16-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N16>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N16-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N16,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N16,-$L$47,0),IF($N16<$A$47,0,IF($N16=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N16-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N16>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N16-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-1195.542088193183,0,0,0,-1208.9991490466339,0,0,0,0]
[2027,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!J$19","v":16.530675787965617},2.5,"gast",45,0,"",0,20.141023277854348,{"$f":"NPV(i,X$9:X$58)+X$8","v":-9.0443894900761492},2028,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N17,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N17,-$L$8,0),IF($N17<$A$8,0,IF($N17=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N17-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N17>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N17-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N17,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N17,-$L$9,0),IF($N17<$A$9,0,IF($N17=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N17-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N17>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N17-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0.13341579650825633},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N17,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N17,-$L$10,0),IF($N17<$A$10,0,IF($N17=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N17-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N17>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N17-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":1.5164130764781838},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N17,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N17,-$L$11,0),IF($N17<$A$11,0,IF($N17=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N17-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N17>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N17-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0.14516827209746377},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N17,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N17,-$L$12,0),IF($N17<$A$12,0,IF($N17=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N17-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N17>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N17-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0.16362280876128851},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N17,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N17,-$L$13,0),IF($N17<$A$13,0,IF($N17=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N17-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N17>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N17-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0.8142044354065735},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N17,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N17,-$L$14,0),IF($N17<$A$14,0,IF($N17=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N17-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N17>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N17-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0.23471257424065725},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N17,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N17,-$L$15,0),IF($N17<$A$15,0,IF($N17=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N17-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N17>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N17-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0.27775964439026735},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N17,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N17,-$L$16,0),IF($N17<$A$16,0,IF($N17=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N17-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N17>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N17-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0.3297027675277116},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N17,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N17,-$L$17,0),IF($N17<$A$17,0,IF($N17=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N17-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N17>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N17-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":8.6852757767499941E-2},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N17,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N17,-$L$18,0),IF($N17<$A$18,0,IF($N17=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N17-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N17>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N17-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":-20.644548859800704},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N17,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N17,-$L$19,0),IF($N17<$A$19,0,IF($N17=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N17-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N17>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N17-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":2.9776255976698147},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N17,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N17,-$L$20,0),IF($N17<$A$20,0,IF($N17=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N17-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N17>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N17-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":-1.6158089178058819E-3},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N17,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N17,-$L$21,0),IF($N17<$A$21,0,IF($N17=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N17-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N17>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N17-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N17,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N17,-$L$22,0),IF($N17<$A$22,0,IF($N17=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N17-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N17>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N17-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N17,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N17,-$L$23,0),IF($N17<$A$23,0,IF($N17=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N17-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N17>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N17-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N17,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N17,-$L$24,0),IF($N17<$A$24,0,IF($N17=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N17-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N17>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N17-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N17,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N17,-$L$25,0),IF($N17<$A$25,0,IF($N17=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N17-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N17>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N17-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N17,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N17,-$L$26,0),IF($N17<$A$26,0,IF($N17=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N17-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N17>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N17-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N17,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N17,-$L$27,0),IF($N17<$A$27,0,IF($N17=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N17-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N17>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N17-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N17,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N17,-$L$28,0),IF($N17<$A$28,0,IF($N17=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N17-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N17>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N17-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N17,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N17,-$L$29,0),IF($N17<$A$29,0,IF($N17=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N17-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N17>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N17-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N17,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N17,-$L$30,0),IF($N17<$A$30,0,IF($N17=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N17-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N17>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N17-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N17,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N17,-$L$31,0),IF($N17<$A$31,0,IF($N17=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N17-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N17>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N17-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N17,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N17,-$L$32,0),IF($N17<$A$32,0,IF($N17=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N17-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N17>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N17-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N17,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N17,-$L$33,0),IF($N17<$A$33,0,IF($N17=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N17-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N17>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N17-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N17,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N17,-$L$34,0),IF($N17<$A$34,0,IF($N17=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N17-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N17>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N17-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N17,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N17,-$L$35,0),IF($N17<$A$35,0,IF($N17=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N17-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N17>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N17-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N17,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N17,-$L$36,0),IF($N17<$A$36,0,IF($N17=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N17-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N17>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N17-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N17,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N17,-$L$37,0),IF($N17<$A$37,0,IF($N17=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N17-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N17>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N17-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N17,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N17,-$L$38,0),IF($N17<$A$38,0,IF($N17=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N17-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N17>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N17-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N17,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N17,-$L$39,0),IF($N17<$A$39,0,IF($N17=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N17-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N17>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N17-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N17,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N17,-$L$40,0),IF($N17<$A$40,0,IF($N17=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N17-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N17>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N17-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N17,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N17,-$L$41,0),IF($N17<$A$41,0,IF($N17=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N17-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N17>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N17-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N17,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N17,-$L$42,0),IF($N17<$A$42,0,IF($N17=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N17-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N17>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N17-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N17,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N17,-$L$43,0),IF($N17<$A$43,0,IF($N17=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N17-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N17>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N17-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N17,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N17,-$L$44,0),IF($N17<$A$44,0,IF($N17=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N17-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N17>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N17-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N17,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N17,-$L$45,0),IF($N17<$A$45,0,IF($N17=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N17-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N17>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N17-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N17,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N17,-$L$46,0),IF($N17<$A$46,0,IF($N17=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N17-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N17>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N17-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N17,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N17,-$L$47,0),IF($N17<$A$47,0,IF($N17=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N17-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N17>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N17-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-2.9870443801002655,0,0,0,-16.953731317971062,0,0,0,0]
[2028,"Capital expenditures serving Avenal",null,null,{"$f":"+'III. Abandon Detail'!K$19","v":16.530675787965617},2.5,"gast",45,0,"",0,20.644548859800704,{"$f":"NPV(i,Y$9:Y$58)+Y$8","v":-8.3907403645360645},2029,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N18,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N18,-$L$8,0),IF($N18<$A$8,0,IF($N18=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N18-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N18>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N18-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N18,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N18,-$L$9,0),IF($N18<$A$9,0,IF($N18=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N18-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N18>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N18-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":1.642358968540619},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N18,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N18,-$L$10,0),IF($N18<$A$10,0,IF($N18=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N18-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N18>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N18-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":21.340707036626149},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N18,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N18,-$L$11,0),IF($N18<$A$11,0,IF($N18=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N18-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N18>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N18-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":2.2948774341901794},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N18,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N18,-$L$12,0),IF($N18<$A$12,0,IF($N18=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N18-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N18>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N18-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":2.6513924194404859},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N18,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N18,-$L$13,0),IF($N18<$A$13,0,IF($N18=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N18-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N18>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N18-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":12.580056798057901},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N18,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N18,-$L$14,0),IF($N18<$A$14,0,IF($N18=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N18-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N18>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N18-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":3.482584075601348},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N18,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N18,-$L$15,0),IF($N18<$A$15,0,IF($N18=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N18-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N18>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N18-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":3.9796653007849638},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N18,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N18,-$L$16,0),IF($N18<$A$16,0,IF($N18=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N18-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N18>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N18-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":4.5401056299698928},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N18,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N18,-$L$17,0),IF($N18<$A$17,0,IF($N18=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N18-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N18>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N18-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":5.1748420387454361},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N18,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N18,-$L$18,0),IF($N18<$A$18,0,IF($N18=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N18-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N18>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N18-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":5.5838109832252867},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N18,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N18,-$L$19,0),IF($N18<$A$19,0,IF($N18=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N18-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N18>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N18-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":36.654805752229699},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N18,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N18,-$L$20,0),IF($N18<$A$20,0,IF($N18=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N18-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N18>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N18-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":4.6681043158529584E-2},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N18,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N18,-$L$21,0),IF($N18<$A$21,0,IF($N18=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N18-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N18>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N18-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N18,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N18,-$L$22,0),IF($N18<$A$22,0,IF($N18=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N18-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N18>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N18-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N18,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N18,-$L$23,0),IF($N18<$A$23,0,IF($N18=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N18-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N18>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N18-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N18,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N18,-$L$24,0),IF($N18<$A$24,0,IF($N18=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N18-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N18>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N18-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N18,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N18,-$L$25,0),IF($N18<$A$25,0,IF($N18=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N18-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N18>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N18-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N18,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N18,-$L$26,0),IF($N18<$A$26,0,IF($N18=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N18-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N18>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N18-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N18,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N18,-$L$27,0),IF($N18<$A$27,0,IF($N18=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N18-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N18>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N18-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N18,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N18,-$L$28,0),IF($N18<$A$28,0,IF($N18=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N18-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N18>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N18-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N18,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N18,-$L$29,0),IF($N18<$A$29,0,IF($N18=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N18-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N18>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N18-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N18,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N18,-$L$30,0),IF($N18<$A$30,0,IF($N18=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N18-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N18>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N18-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N18,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N18,-$L$31,0),IF($N18<$A$31,0,IF($N18=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N18-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N18>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N18-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N18,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N18,-$L$32,0),IF($N18<$A$32,0,IF($N18=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N18-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N18>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N18-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N18,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N18,-$L$33,0),IF($N18<$A$33,0,IF($N18=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N18-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N18>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N18-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N18,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N18,-$L$34,0),IF($N18<$A$34,0,IF($N18=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N18-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N18>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N18-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N18,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N18,-$L$35,0),IF($N18<$A$35,0,IF($N18=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N18-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N18>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N18-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N18,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N18,-$L$36,0),IF($N18<$A$36,0,IF($N18=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N18-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N18>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N18-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N18,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N18,-$L$37,0),IF($N18<$A$37,0,IF($N18=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N18-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N18>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N18-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N18,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N18,-$L$38,0),IF($N18<$A$38,0,IF($N18=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N18-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N18>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N18-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N18,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N18,-$L$39,0),IF($N18<$A$39,0,IF($N18=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N18-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N18>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N18-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N18,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N18,-$L$40,0),IF($N18<$A$40,0,IF($N18=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N18-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N18>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N18-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N18,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N18,-$L$41,0),IF($N18<$A$41,0,IF($N18=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N18-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N18>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N18-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N18,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N18,-$L$42,0),IF($N18<$A$42,0,IF($N18=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N18-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N18>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N18-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N18,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N18,-$L$43,0),IF($N18<$A$43,0,IF($N18=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N18-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N18>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N18-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N18,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N18,-$L$44,0),IF($N18<$A$44,0,IF($N18=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N18-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N18>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N18-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N18,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N18,-$L$45,0),IF($N18<$A$45,0,IF($N18=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N18-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N18>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N18-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N18,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N18,-$L$46,0),IF($N18<$A$46,0,IF($N18=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N18-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N18>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N18-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N18,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N18,-$L$47,0),IF($N18<$A$47,0,IF($N18=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N18-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N18>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N18-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-268.52881496383162,0,0,0,-168.55692748326112,0,0,0,0]
[2019,"Plant Net Book Value (6.7 miles)",null,null,{"$f":"+'III. Abandon Detail'!C13/1000","v":368.93804677754918},0,"gast",27.33,0,"",0,368.93804677754918,{"$f":"NPV(i,Z$9:Z$58)+Z$8","v":-325.1133140709544},2030,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N19,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N19,-$L$8,0),IF($N19<$A$8,0,IF($N19=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N19-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N19>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N19-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N19,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N19,-$L$9,0),IF($N19<$A$9,0,IF($N19=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N19-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N19>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N19-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N19,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N19,-$L$10,0),IF($N19<$A$10,0,IF($N19=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N19-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N19>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N19-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N19,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N19,-$L$11,0),IF($N19<$A$11,0,IF($N19=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N19-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N19>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N19-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N19,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N19,-$L$12,0),IF($N19<$A$12,0,IF($N19=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N19-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N19>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N19-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N19,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N19,-$L$13,0),IF($N19<$A$13,0,IF($N19=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N19-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N19>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N19-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N19,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N19,-$L$14,0),IF($N19<$A$14,0,IF($N19=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N19-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N19>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N19-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N19,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N19,-$L$15,0),IF($N19<$A$15,0,IF($N19=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N19-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N19>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N19-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N19,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N19,-$L$16,0),IF($N19<$A$16,0,IF($N19=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N19-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N19>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N19-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N19,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N19,-$L$17,0),IF($N19<$A$17,0,IF($N19=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N19-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N19>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N19-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N19,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N19,-$L$18,0),IF($N19<$A$18,0,IF($N19=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N19-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N19>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N19-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N19,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N19,-$L$19,0),IF($N19<$A$19,0,IF($N19=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N19-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N19>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N19-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N19,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N19,-$L$20,0),IF($N19<$A$20,0,IF($N19=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N19-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N19>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N19-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N19,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N19,-$L$21,0),IF($N19<$A$21,0,IF($N19=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N19-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N19>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N19-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N19,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N19,-$L$22,0),IF($N19<$A$22,0,IF($N19=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N19-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N19>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N19-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N19,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N19,-$L$23,0),IF($N19<$A$23,0,IF($N19=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N19-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N19>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N19-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N19,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N19,-$L$24,0),IF($N19<$A$24,0,IF($N19=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N19-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N19>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N19-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N19,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N19,-$L$25,0),IF($N19<$A$25,0,IF($N19=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N19-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N19>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N19-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N19,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N19,-$L$26,0),IF($N19<$A$26,0,IF($N19=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N19-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N19>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N19-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N19,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N19,-$L$27,0),IF($N19<$A$27,0,IF($N19=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N19-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N19>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N19-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N19,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N19,-$L$28,0),IF($N19<$A$28,0,IF($N19=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N19-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N19>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N19-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N19,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N19,-$L$29,0),IF($N19<$A$29,0,IF($N19=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N19-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N19>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N19-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N19,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N19,-$L$30,0),IF($N19<$A$30,0,IF($N19=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N19-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N19>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N19-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N19,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N19,-$L$31,0),IF($N19<$A$31,0,IF($N19=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N19-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N19>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N19-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N19,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N19,-$L$32,0),IF($N19<$A$32,0,IF($N19=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N19-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N19>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N19-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N19,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N19,-$L$33,0),IF($N19<$A$33,0,IF($N19=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N19-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N19>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N19-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N19,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N19,-$L$34,0),IF($N19<$A$34,0,IF($N19=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N19-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N19>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N19-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N19,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N19,-$L$35,0),IF($N19<$A$35,0,IF($N19=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N19-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N19>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N19-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N19,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N19,-$L$36,0),IF($N19<$A$36,0,IF($N19=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N19-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N19>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N19-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N19,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N19,-$L$37,0),IF($N19<$A$37,0,IF($N19=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N19-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N19>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N19-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N19,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N19,-$L$38,0),IF($N19<$A$38,0,IF($N19=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N19-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N19>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N19-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N19,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N19,-$L$39,0),IF($N19<$A$39,0,IF($N19=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N19-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N19>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N19-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N19,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N19,-$L$40,0),IF($N19<$A$40,0,IF($N19=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N19-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N19>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N19-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N19,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N19,-$L$41,0),IF($N19<$A$41,0,IF($N19=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N19-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N19>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N19-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N19,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N19,-$L$42,0),IF($N19<$A$42,0,IF($N19=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N19-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N19>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N19-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N19,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N19,-$L$43,0),IF($N19<$A$43,0,IF($N19=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N19-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N19>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N19-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N19,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N19,-$L$44,0),IF($N19<$A$44,0,IF($N19=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N19-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N19>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N19-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N19,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N19,-$L$45,0),IF($N19<$A$45,0,IF($N19=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N19-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N19>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N19-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N19,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N19,-$L$46,0),IF($N19<$A$46,0,IF($N19=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N19-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N19>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N19-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N19,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N19,-$L$47,0),IF($N19<$A$47,0,IF($N19=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N19-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N19>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N19-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[2019,"Land Book Value (6.7 miles)",null,null,{"$f":"+'III. Abandon Detail'!D13/1000","v":0.17258984575371097},0,"land",99,0,"",0,0.17258984575371097,{"$f":"NPV(i,AA$9:AA$58)+AA$8","v":-0.15938694087714636},2031,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N20,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N20,-$L$8,0),IF($N20<$A$8,0,IF($N20=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N20-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N20>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N20-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N20,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N20,-$L$9,0),IF($N20<$A$9,0,IF($N20=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N20-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N20>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N20-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N20,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N20,-$L$10,0),IF($N20<$A$10,0,IF($N20=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N20-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N20>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N20-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N20,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N20,-$L$11,0),IF($N20<$A$11,0,IF($N20=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N20-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N20>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N20-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N20,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N20,-$L$12,0),IF($N20<$A$12,0,IF($N20=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N20-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N20>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N20-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N20,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N20,-$L$13,0),IF($N20<$A$13,0,IF($N20=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N20-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N20>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N20-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N20,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N20,-$L$14,0),IF($N20<$A$14,0,IF($N20=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N20-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N20>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N20-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N20,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N20,-$L$15,0),IF($N20<$A$15,0,IF($N20=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N20-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N20>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N20-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N20,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N20,-$L$16,0),IF($N20<$A$16,0,IF($N20=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N20-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N20>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N20-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N20,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N20,-$L$17,0),IF($N20<$A$17,0,IF($N20=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N20-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N20>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N20-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N20,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N20,-$L$18,0),IF($N20<$A$18,0,IF($N20=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N20-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N20>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N20-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N20,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N20,-$L$19,0),IF($N20<$A$19,0,IF($N20=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N20-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N20>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N20-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N20,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N20,-$L$20,0),IF($N20<$A$20,0,IF($N20=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N20-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N20>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N20-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N20,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N20,-$L$21,0),IF($N20<$A$21,0,IF($N20=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N20-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N20>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N20-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N20,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N20,-$L$22,0),IF($N20<$A$22,0,IF($N20=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N20-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N20>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N20-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N20,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N20,-$L$23,0),IF($N20<$A$23,0,IF($N20=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N20-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N20>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N20-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N20,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N20,-$L$24,0),IF($N20<$A$24,0,IF($N20=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N20-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N20>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N20-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N20,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N20,-$L$25,0),IF($N20<$A$25,0,IF($N20=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N20-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N20>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N20-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N20,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N20,-$L$26,0),IF($N20<$A$26,0,IF($N20=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N20-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N20>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N20-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N20,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N20,-$L$27,0),IF($N20<$A$27,0,IF($N20=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N20-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N20>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N20-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N20,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N20,-$L$28,0),IF($N20<$A$28,0,IF($N20=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N20-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N20>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N20-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N20,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N20,-$L$29,0),IF($N20<$A$29,0,IF($N20=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N20-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N20>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N20-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N20,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N20,-$L$30,0),IF($N20<$A$30,0,IF($N20=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N20-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N20>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N20-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N20,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N20,-$L$31,0),IF($N20<$A$31,0,IF($N20=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N20-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N20>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N20-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N20,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N20,-$L$32,0),IF($N20<$A$32,0,IF($N20=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N20-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N20>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N20-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N20,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N20,-$L$33,0),IF($N20<$A$33,0,IF($N20=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N20-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N20>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N20-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N20,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N20,-$L$34,0),IF($N20<$A$34,0,IF($N20=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N20-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N20>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N20-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N20,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N20,-$L$35,0),IF($N20<$A$35,0,IF($N20=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N20-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N20>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N20-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N20,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N20,-$L$36,0),IF($N20<$A$36,0,IF($N20=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N20-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N20>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N20-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N20,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N20,-$L$37,0),IF($N20<$A$37,0,IF($N20=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N20-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N20>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N20-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N20,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N20,-$L$38,0),IF($N20<$A$38,0,IF($N20=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N20-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N20>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N20-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N20,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N20,-$L$39,0),IF($N20<$A$39,0,IF($N20=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N20-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N20>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N20-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N20,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N20,-$L$40,0),IF($N20<$A$40,0,IF($N20=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N20-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N20>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N20-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N20,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N20,-$L$41,0),IF($N20<$A$41,0,IF($N20=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N20-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N20>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N20-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N20,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N20,-$L$42,0),IF($N20<$A$42,0,IF($N20=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N20-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N20>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N20-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N20,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N20,-$L$43,0),IF($N20<$A$43,0,IF($N20=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N20-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N20>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N20-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N20,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N20,-$L$44,0),IF($N20<$A$44,0,IF($N20=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N20-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N20>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N20-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N20,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N20,-$L$45,0),IF($N20<$A$45,0,IF($N20=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N20-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N20>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N20-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N20,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N20,-$L$46,0),IF($N20<$A$46,0,IF($N20=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N20-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N20>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N20-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N20,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N20,-$L$47,0),IF($N20<$A$47,0,IF($N20=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N20-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N20>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N20-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AB$9:AB$58)+AB$8","v":0},2032,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N21,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N21,-$L$8,0),IF($N21<$A$8,0,IF($N21=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N21-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N21>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N21-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N21,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N21,-$L$9,0),IF($N21<$A$9,0,IF($N21=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N21-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N21>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N21-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N21,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N21,-$L$10,0),IF($N21<$A$10,0,IF($N21=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N21-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N21>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N21-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N21,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N21,-$L$11,0),IF($N21<$A$11,0,IF($N21=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N21-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N21>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N21-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N21,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N21,-$L$12,0),IF($N21<$A$12,0,IF($N21=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N21-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N21>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N21-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N21,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N21,-$L$13,0),IF($N21<$A$13,0,IF($N21=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N21-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N21>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N21-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N21,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N21,-$L$14,0),IF($N21<$A$14,0,IF($N21=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N21-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N21>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N21-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N21,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N21,-$L$15,0),IF($N21<$A$15,0,IF($N21=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N21-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N21>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N21-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N21,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N21,-$L$16,0),IF($N21<$A$16,0,IF($N21=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N21-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N21>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N21-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N21,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N21,-$L$17,0),IF($N21<$A$17,0,IF($N21=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N21-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N21>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N21-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N21,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N21,-$L$18,0),IF($N21<$A$18,0,IF($N21=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N21-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N21>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N21-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N21,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N21,-$L$19,0),IF($N21<$A$19,0,IF($N21=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N21-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N21>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N21-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N21,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N21,-$L$20,0),IF($N21<$A$20,0,IF($N21=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N21-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N21>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N21-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N21,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N21,-$L$21,0),IF($N21<$A$21,0,IF($N21=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N21-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N21>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N21-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N21,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N21,-$L$22,0),IF($N21<$A$22,0,IF($N21=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N21-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N21>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N21-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N21,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N21,-$L$23,0),IF($N21<$A$23,0,IF($N21=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N21-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N21>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N21-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N21,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N21,-$L$24,0),IF($N21<$A$24,0,IF($N21=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N21-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N21>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N21-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N21,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N21,-$L$25,0),IF($N21<$A$25,0,IF($N21=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N21-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N21>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N21-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N21,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N21,-$L$26,0),IF($N21<$A$26,0,IF($N21=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N21-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N21>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N21-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N21,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N21,-$L$27,0),IF($N21<$A$27,0,IF($N21=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N21-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N21>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N21-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N21,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N21,-$L$28,0),IF($N21<$A$28,0,IF($N21=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N21-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N21>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N21-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N21,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N21,-$L$29,0),IF($N21<$A$29,0,IF($N21=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N21-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N21>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N21-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N21,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N21,-$L$30,0),IF($N21<$A$30,0,IF($N21=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N21-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N21>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N21-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N21,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N21,-$L$31,0),IF($N21<$A$31,0,IF($N21=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N21-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N21>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N21-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N21,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N21,-$L$32,0),IF($N21<$A$32,0,IF($N21=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N21-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N21>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N21-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N21,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N21,-$L$33,0),IF($N21<$A$33,0,IF($N21=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N21-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N21>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N21-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N21,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N21,-$L$34,0),IF($N21<$A$34,0,IF($N21=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N21-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N21>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N21-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N21,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N21,-$L$35,0),IF($N21<$A$35,0,IF($N21=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N21-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N21>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N21-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N21,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N21,-$L$36,0),IF($N21<$A$36,0,IF($N21=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N21-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N21>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N21-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N21,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N21,-$L$37,0),IF($N21<$A$37,0,IF($N21=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N21-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N21>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N21-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N21,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N21,-$L$38,0),IF($N21<$A$38,0,IF($N21=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N21-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N21>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N21-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N21,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N21,-$L$39,0),IF($N21<$A$39,0,IF($N21=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N21-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N21>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N21-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N21,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N21,-$L$40,0),IF($N21<$A$40,0,IF($N21=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N21-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N21>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N21-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N21,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N21,-$L$41,0),IF($N21<$A$41,0,IF($N21=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N21-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N21>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N21-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N21,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N21,-$L$42,0),IF($N21<$A$42,0,IF($N21=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N21-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N21>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N21-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N21,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N21,-$L$43,0),IF($N21<$A$43,0,IF($N21=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N21-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N21>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N21-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N21,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N21,-$L$44,0),IF($N21<$A$44,0,IF($N21=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N21-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N21>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N21-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N21,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N21,-$L$45,0),IF($N21<$A$45,0,IF($N21=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N21-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N21>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N21-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N21,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N21,-$L$46,0),IF($N21<$A$46,0,IF($N21=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N21-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N21>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N21-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N21,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N21,-$L$47,0),IF($N21<$A$47,0,IF($N21=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N21-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N21>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N21-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AC$9:AC$58)+AC$8","v":0},2033,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N22,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N22,-$L$8,0),IF($N22<$A$8,0,IF($N22=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N22-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N22>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N22-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N22,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N22,-$L$9,0),IF($N22<$A$9,0,IF($N22=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N22-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N22>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N22-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N22,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N22,-$L$10,0),IF($N22<$A$10,0,IF($N22=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N22-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N22>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N22-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N22,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N22,-$L$11,0),IF($N22<$A$11,0,IF($N22=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N22-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N22>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N22-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N22,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N22,-$L$12,0),IF($N22<$A$12,0,IF($N22=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N22-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N22>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N22-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N22,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N22,-$L$13,0),IF($N22<$A$13,0,IF($N22=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N22-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N22>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N22-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N22,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N22,-$L$14,0),IF($N22<$A$14,0,IF($N22=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N22-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N22>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N22-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N22,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N22,-$L$15,0),IF($N22<$A$15,0,IF($N22=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N22-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N22>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N22-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N22,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N22,-$L$16,0),IF($N22<$A$16,0,IF($N22=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N22-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N22>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N22-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N22,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N22,-$L$17,0),IF($N22<$A$17,0,IF($N22=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N22-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N22>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N22-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N22,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N22,-$L$18,0),IF($N22<$A$18,0,IF($N22=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N22-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N22>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N22-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N22,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N22,-$L$19,0),IF($N22<$A$19,0,IF($N22=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N22-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N22>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N22-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N22,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N22,-$L$20,0),IF($N22<$A$20,0,IF($N22=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N22-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N22>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N22-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N22,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N22,-$L$21,0),IF($N22<$A$21,0,IF($N22=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N22-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N22>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N22-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N22,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N22,-$L$22,0),IF($N22<$A$22,0,IF($N22=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N22-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N22>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N22-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N22,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N22,-$L$23,0),IF($N22<$A$23,0,IF($N22=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N22-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N22>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N22-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N22,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N22,-$L$24,0),IF($N22<$A$24,0,IF($N22=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N22-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N22>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N22-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N22,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N22,-$L$25,0),IF($N22<$A$25,0,IF($N22=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N22-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N22>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N22-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N22,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N22,-$L$26,0),IF($N22<$A$26,0,IF($N22=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N22-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N22>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N22-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N22,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N22,-$L$27,0),IF($N22<$A$27,0,IF($N22=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N22-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N22>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N22-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N22,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N22,-$L$28,0),IF($N22<$A$28,0,IF($N22=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N22-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N22>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N22-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N22,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N22,-$L$29,0),IF($N22<$A$29,0,IF($N22=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N22-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N22>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N22-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N22,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N22,-$L$30,0),IF($N22<$A$30,0,IF($N22=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N22-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N22>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N22-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N22,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N22,-$L$31,0),IF($N22<$A$31,0,IF($N22=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N22-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N22>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N22-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N22,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N22,-$L$32,0),IF($N22<$A$32,0,IF($N22=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N22-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N22>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N22-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N22,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N22,-$L$33,0),IF($N22<$A$33,0,IF($N22=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N22-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N22>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N22-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N22,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N22,-$L$34,0),IF($N22<$A$34,0,IF($N22=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N22-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N22>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N22-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N22,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N22,-$L$35,0),IF($N22<$A$35,0,IF($N22=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N22-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N22>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N22-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N22,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N22,-$L$36,0),IF($N22<$A$36,0,IF($N22=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N22-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N22>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N22-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N22,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N22,-$L$37,0),IF($N22<$A$37,0,IF($N22=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N22-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N22>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N22-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N22,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N22,-$L$38,0),IF($N22<$A$38,0,IF($N22=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N22-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N22>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N22-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N22,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N22,-$L$39,0),IF($N22<$A$39,0,IF($N22=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N22-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N22>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N22-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N22,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N22,-$L$40,0),IF($N22<$A$40,0,IF($N22=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N22-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N22>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N22-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N22,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N22,-$L$41,0),IF($N22<$A$41,0,IF($N22=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N22-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N22>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N22-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N22,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N22,-$L$42,0),IF($N22<$A$42,0,IF($N22=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N22-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N22>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N22-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N22,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N22,-$L$43,0),IF($N22<$A$43,0,IF($N22=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N22-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N22>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N22-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N22,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N22,-$L$44,0),IF($N22<$A$44,0,IF($N22=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N22-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N22>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N22-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N22,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N22,-$L$45,0),IF($N22<$A$45,0,IF($N22=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N22-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N22>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N22-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N22,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N22,-$L$46,0),IF($N22<$A$46,0,IF($N22=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N22-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N22>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N22-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N22,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N22,-$L$47,0),IF($N22<$A$47,0,IF($N22=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N22-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N22>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N22-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AD$9:AD$58)+AD$8","v":0},2034,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N23,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N23,-$L$8,0),IF($N23<$A$8,0,IF($N23=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N23-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N23>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N23-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N23,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N23,-$L$9,0),IF($N23<$A$9,0,IF($N23=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N23-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N23>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N23-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N23,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N23,-$L$10,0),IF($N23<$A$10,0,IF($N23=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N23-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N23>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N23-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N23,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N23,-$L$11,0),IF($N23<$A$11,0,IF($N23=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N23-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N23>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N23-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N23,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N23,-$L$12,0),IF($N23<$A$12,0,IF($N23=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N23-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N23>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N23-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N23,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N23,-$L$13,0),IF($N23<$A$13,0,IF($N23=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N23-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N23>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N23-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N23,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N23,-$L$14,0),IF($N23<$A$14,0,IF($N23=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N23-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N23>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N23-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N23,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N23,-$L$15,0),IF($N23<$A$15,0,IF($N23=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N23-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N23>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N23-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N23,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N23,-$L$16,0),IF($N23<$A$16,0,IF($N23=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N23-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N23>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N23-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N23,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N23,-$L$17,0),IF($N23<$A$17,0,IF($N23=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N23-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N23>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N23-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N23,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N23,-$L$18,0),IF($N23<$A$18,0,IF($N23=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N23-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N23>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N23-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N23,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N23,-$L$19,0),IF($N23<$A$19,0,IF($N23=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N23-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N23>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N23-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N23,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N23,-$L$20,0),IF($N23<$A$20,0,IF($N23=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N23-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N23>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N23-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N23,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N23,-$L$21,0),IF($N23<$A$21,0,IF($N23=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N23-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N23>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N23-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N23,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N23,-$L$22,0),IF($N23<$A$22,0,IF($N23=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N23-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N23>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N23-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N23,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N23,-$L$23,0),IF($N23<$A$23,0,IF($N23=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N23-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N23>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N23-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N23,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N23,-$L$24,0),IF($N23<$A$24,0,IF($N23=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N23-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N23>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N23-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N23,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N23,-$L$25,0),IF($N23<$A$25,0,IF($N23=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N23-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N23>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N23-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N23,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N23,-$L$26,0),IF($N23<$A$26,0,IF($N23=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N23-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N23>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N23-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N23,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N23,-$L$27,0),IF($N23<$A$27,0,IF($N23=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N23-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N23>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N23-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N23,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N23,-$L$28,0),IF($N23<$A$28,0,IF($N23=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N23-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N23>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N23-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N23,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N23,-$L$29,0),IF($N23<$A$29,0,IF($N23=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N23-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N23>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N23-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N23,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N23,-$L$30,0),IF($N23<$A$30,0,IF($N23=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N23-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N23>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N23-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N23,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N23,-$L$31,0),IF($N23<$A$31,0,IF($N23=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N23-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N23>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N23-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N23,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N23,-$L$32,0),IF($N23<$A$32,0,IF($N23=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N23-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N23>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N23-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N23,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N23,-$L$33,0),IF($N23<$A$33,0,IF($N23=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N23-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N23>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N23-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N23,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N23,-$L$34,0),IF($N23<$A$34,0,IF($N23=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N23-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N23>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N23-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N23,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N23,-$L$35,0),IF($N23<$A$35,0,IF($N23=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N23-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N23>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N23-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N23,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N23,-$L$36,0),IF($N23<$A$36,0,IF($N23=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N23-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N23>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N23-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N23,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N23,-$L$37,0),IF($N23<$A$37,0,IF($N23=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N23-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N23>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N23-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N23,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N23,-$L$38,0),IF($N23<$A$38,0,IF($N23=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N23-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N23>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N23-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N23,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N23,-$L$39,0),IF($N23<$A$39,0,IF($N23=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N23-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N23>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N23-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N23,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N23,-$L$40,0),IF($N23<$A$40,0,IF($N23=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N23-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N23>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N23-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N23,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N23,-$L$41,0),IF($N23<$A$41,0,IF($N23=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N23-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N23>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N23-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N23,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N23,-$L$42,0),IF($N23<$A$42,0,IF($N23=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N23-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N23>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N23-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N23,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N23,-$L$43,0),IF($N23<$A$43,0,IF($N23=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N23-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N23>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N23-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N23,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N23,-$L$44,0),IF($N23<$A$44,0,IF($N23=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N23-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N23>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N23-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N23,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N23,-$L$45,0),IF($N23<$A$45,0,IF($N23=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N23-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N23>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N23-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N23,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N23,-$L$46,0),IF($N23<$A$46,0,IF($N23=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N23-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N23>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N23-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N23,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N23,-$L$47,0),IF($N23<$A$47,0,IF($N23=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N23-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N23>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N23-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AE$9:AE$58)+AE$8","v":0},2035,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N24,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N24,-$L$8,0),IF($N24<$A$8,0,IF($N24=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N24-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N24>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N24-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N24,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N24,-$L$9,0),IF($N24<$A$9,0,IF($N24=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N24-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N24>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N24-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N24,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N24,-$L$10,0),IF($N24<$A$10,0,IF($N24=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N24-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N24>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N24-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N24,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N24,-$L$11,0),IF($N24<$A$11,0,IF($N24=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N24-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N24>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N24-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N24,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N24,-$L$12,0),IF($N24<$A$12,0,IF($N24=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N24-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N24>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N24-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N24,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N24,-$L$13,0),IF($N24<$A$13,0,IF($N24=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N24-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N24>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N24-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N24,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N24,-$L$14,0),IF($N24<$A$14,0,IF($N24=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N24-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N24>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N24-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N24,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N24,-$L$15,0),IF($N24<$A$15,0,IF($N24=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N24-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N24>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N24-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N24,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N24,-$L$16,0),IF($N24<$A$16,0,IF($N24=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N24-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N24>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N24-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N24,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N24,-$L$17,0),IF($N24<$A$17,0,IF($N24=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N24-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N24>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N24-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N24,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N24,-$L$18,0),IF($N24<$A$18,0,IF($N24=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N24-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N24>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N24-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N24,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N24,-$L$19,0),IF($N24<$A$19,0,IF($N24=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N24-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N24>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N24-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N24,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N24,-$L$20,0),IF($N24<$A$20,0,IF($N24=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N24-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N24>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N24-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N24,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N24,-$L$21,0),IF($N24<$A$21,0,IF($N24=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N24-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N24>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N24-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N24,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N24,-$L$22,0),IF($N24<$A$22,0,IF($N24=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N24-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N24>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N24-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N24,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N24,-$L$23,0),IF($N24<$A$23,0,IF($N24=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N24-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N24>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N24-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N24,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N24,-$L$24,0),IF($N24<$A$24,0,IF($N24=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N24-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N24>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N24-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N24,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N24,-$L$25,0),IF($N24<$A$25,0,IF($N24=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N24-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N24>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N24-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N24,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N24,-$L$26,0),IF($N24<$A$26,0,IF($N24=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N24-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N24>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N24-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N24,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N24,-$L$27,0),IF($N24<$A$27,0,IF($N24=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N24-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N24>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N24-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N24,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N24,-$L$28,0),IF($N24<$A$28,0,IF($N24=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N24-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N24>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N24-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N24,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N24,-$L$29,0),IF($N24<$A$29,0,IF($N24=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N24-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N24>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N24-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N24,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N24,-$L$30,0),IF($N24<$A$30,0,IF($N24=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N24-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N24>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N24-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N24,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N24,-$L$31,0),IF($N24<$A$31,0,IF($N24=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N24-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N24>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N24-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N24,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N24,-$L$32,0),IF($N24<$A$32,0,IF($N24=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N24-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N24>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N24-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N24,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N24,-$L$33,0),IF($N24<$A$33,0,IF($N24=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N24-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N24>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N24-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N24,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N24,-$L$34,0),IF($N24<$A$34,0,IF($N24=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N24-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N24>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N24-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N24,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N24,-$L$35,0),IF($N24<$A$35,0,IF($N24=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N24-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N24>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N24-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N24,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N24,-$L$36,0),IF($N24<$A$36,0,IF($N24=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N24-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N24>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N24-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N24,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N24,-$L$37,0),IF($N24<$A$37,0,IF($N24=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N24-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N24>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N24-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N24,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N24,-$L$38,0),IF($N24<$A$38,0,IF($N24=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N24-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N24>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N24-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N24,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N24,-$L$39,0),IF($N24<$A$39,0,IF($N24=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N24-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N24>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N24-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N24,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N24,-$L$40,0),IF($N24<$A$40,0,IF($N24=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N24-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N24>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N24-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N24,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N24,-$L$41,0),IF($N24<$A$41,0,IF($N24=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N24-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N24>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N24-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N24,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N24,-$L$42,0),IF($N24<$A$42,0,IF($N24=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N24-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N24>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N24-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N24,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N24,-$L$43,0),IF($N24<$A$43,0,IF($N24=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N24-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N24>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N24-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N24,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N24,-$L$44,0),IF($N24<$A$44,0,IF($N24=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N24-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N24>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N24-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N24,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N24,-$L$45,0),IF($N24<$A$45,0,IF($N24=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N24-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N24>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N24-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N24,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N24,-$L$46,0),IF($N24<$A$46,0,IF($N24=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N24-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N24>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N24-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N24,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N24,-$L$47,0),IF($N24<$A$47,0,IF($N24=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N24-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N24>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N24-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AF$9:AF$58)+AF$8","v":0},2036,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N25,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N25,-$L$8,0),IF($N25<$A$8,0,IF($N25=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N25-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N25>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N25-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N25,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N25,-$L$9,0),IF($N25<$A$9,0,IF($N25=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N25-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N25>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N25-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N25,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N25,-$L$10,0),IF($N25<$A$10,0,IF($N25=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N25-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N25>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N25-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N25,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N25,-$L$11,0),IF($N25<$A$11,0,IF($N25=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N25-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N25>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N25-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N25,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N25,-$L$12,0),IF($N25<$A$12,0,IF($N25=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N25-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N25>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N25-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N25,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N25,-$L$13,0),IF($N25<$A$13,0,IF($N25=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N25-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N25>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N25-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N25,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N25,-$L$14,0),IF($N25<$A$14,0,IF($N25=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N25-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N25>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N25-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N25,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N25,-$L$15,0),IF($N25<$A$15,0,IF($N25=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N25-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N25>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N25-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N25,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N25,-$L$16,0),IF($N25<$A$16,0,IF($N25=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N25-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N25>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N25-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N25,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N25,-$L$17,0),IF($N25<$A$17,0,IF($N25=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N25-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N25>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N25-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N25,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N25,-$L$18,0),IF($N25<$A$18,0,IF($N25=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N25-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N25>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N25-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N25,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N25,-$L$19,0),IF($N25<$A$19,0,IF($N25=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N25-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N25>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N25-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N25,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N25,-$L$20,0),IF($N25<$A$20,0,IF($N25=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N25-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N25>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N25-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N25,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N25,-$L$21,0),IF($N25<$A$21,0,IF($N25=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N25-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N25>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N25-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N25,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N25,-$L$22,0),IF($N25<$A$22,0,IF($N25=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N25-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N25>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N25-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N25,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N25,-$L$23,0),IF($N25<$A$23,0,IF($N25=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N25-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N25>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N25-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N25,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N25,-$L$24,0),IF($N25<$A$24,0,IF($N25=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N25-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N25>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N25-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N25,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N25,-$L$25,0),IF($N25<$A$25,0,IF($N25=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N25-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N25>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N25-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N25,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N25,-$L$26,0),IF($N25<$A$26,0,IF($N25=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N25-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N25>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N25-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N25,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N25,-$L$27,0),IF($N25<$A$27,0,IF($N25=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N25-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N25>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N25-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N25,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N25,-$L$28,0),IF($N25<$A$28,0,IF($N25=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N25-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N25>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N25-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N25,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N25,-$L$29,0),IF($N25<$A$29,0,IF($N25=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N25-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N25>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N25-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N25,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N25,-$L$30,0),IF($N25<$A$30,0,IF($N25=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N25-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N25>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N25-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N25,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N25,-$L$31,0),IF($N25<$A$31,0,IF($N25=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N25-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N25>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N25-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N25,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N25,-$L$32,0),IF($N25<$A$32,0,IF($N25=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N25-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N25>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N25-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N25,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N25,-$L$33,0),IF($N25<$A$33,0,IF($N25=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N25-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N25>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N25-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N25,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N25,-$L$34,0),IF($N25<$A$34,0,IF($N25=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N25-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N25>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N25-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N25,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N25,-$L$35,0),IF($N25<$A$35,0,IF($N25=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N25-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N25>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N25-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N25,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N25,-$L$36,0),IF($N25<$A$36,0,IF($N25=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N25-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N25>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N25-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N25,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N25,-$L$37,0),IF($N25<$A$37,0,IF($N25=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N25-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N25>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N25-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N25,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N25,-$L$38,0),IF($N25<$A$38,0,IF($N25=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N25-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N25>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N25-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N25,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N25,-$L$39,0),IF($N25<$A$39,0,IF($N25=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N25-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N25>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N25-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N25,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N25,-$L$40,0),IF($N25<$A$40,0,IF($N25=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N25-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N25>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N25-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N25,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N25,-$L$41,0),IF($N25<$A$41,0,IF($N25=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N25-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N25>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N25-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N25,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N25,-$L$42,0),IF($N25<$A$42,0,IF($N25=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N25-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N25>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N25-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N25,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N25,-$L$43,0),IF($N25<$A$43,0,IF($N25=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N25-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N25>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N25-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N25,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N25,-$L$44,0),IF($N25<$A$44,0,IF($N25=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N25-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N25>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N25-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N25,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N25,-$L$45,0),IF($N25<$A$45,0,IF($N25=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N25-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N25>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N25-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N25,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N25,-$L$46,0),IF($N25<$A$46,0,IF($N25=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N25-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N25>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N25-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N25,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N25,-$L$47,0),IF($N25<$A$47,0,IF($N25=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N25-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N25>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N25-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,"",0,0,{"$f":"NPV(i,AG$9:AG$58)+AG$8","v":0},2037,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N26,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N26,-$L$8,0),IF($N26<$A$8,0,IF($N26=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N26-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N26>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N26-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N26,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N26,-$L$9,0),IF($N26<$A$9,0,IF($N26=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N26-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N26>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N26-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N26,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N26,-$L$10,0),IF($N26<$A$10,0,IF($N26=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N26-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N26>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N26-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N26,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N26,-$L$11,0),IF($N26<$A$11,0,IF($N26=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N26-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N26>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N26-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N26,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N26,-$L$12,0),IF($N26<$A$12,0,IF($N26=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N26-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N26>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N26-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N26,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N26,-$L$13,0),IF($N26<$A$13,0,IF($N26=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N26-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N26>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N26-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N26,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N26,-$L$14,0),IF($N26<$A$14,0,IF($N26=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N26-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N26>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N26-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N26,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N26,-$L$15,0),IF($N26<$A$15,0,IF($N26=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N26-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N26>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N26-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N26,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N26,-$L$16,0),IF($N26<$A$16,0,IF($N26=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N26-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N26>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N26-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N26,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N26,-$L$17,0),IF($N26<$A$17,0,IF($N26=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N26-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N26>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N26-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N26,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N26,-$L$18,0),IF($N26<$A$18,0,IF($N26=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N26-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N26>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N26-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N26,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N26,-$L$19,0),IF($N26<$A$19,0,IF($N26=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N26-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N26>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N26-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N26,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N26,-$L$20,0),IF($N26<$A$20,0,IF($N26=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N26-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N26>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N26-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N26,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N26,-$L$21,0),IF($N26<$A$21,0,IF($N26=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N26-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N26>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N26-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N26,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N26,-$L$22,0),IF($N26<$A$22,0,IF($N26=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N26-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N26>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N26-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N26,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N26,-$L$23,0),IF($N26<$A$23,0,IF($N26=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N26-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N26>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N26-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N26,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N26,-$L$24,0),IF($N26<$A$24,0,IF($N26=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N26-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N26>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N26-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N26,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N26,-$L$25,0),IF($N26<$A$25,0,IF($N26=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N26-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N26>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N26-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N26,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N26,-$L$26,0),IF($N26<$A$26,0,IF($N26=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N26-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N26>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N26-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N26,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N26,-$L$27,0),IF($N26<$A$27,0,IF($N26=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N26-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N26>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N26-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N26,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N26,-$L$28,0),IF($N26<$A$28,0,IF($N26=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N26-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N26>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N26-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N26,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N26,-$L$29,0),IF($N26<$A$29,0,IF($N26=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N26-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N26>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N26-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N26,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N26,-$L$30,0),IF($N26<$A$30,0,IF($N26=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N26-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N26>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N26-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N26,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N26,-$L$31,0),IF($N26<$A$31,0,IF($N26=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N26-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N26>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N26-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N26,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N26,-$L$32,0),IF($N26<$A$32,0,IF($N26=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N26-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N26>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N26-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N26,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N26,-$L$33,0),IF($N26<$A$33,0,IF($N26=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N26-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N26>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N26-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N26,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N26,-$L$34,0),IF($N26<$A$34,0,IF($N26=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N26-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N26>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N26-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N26,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N26,-$L$35,0),IF($N26<$A$35,0,IF($N26=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N26-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N26>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N26-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N26,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N26,-$L$36,0),IF($N26<$A$36,0,IF($N26=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N26-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N26>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N26-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N26,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N26,-$L$37,0),IF($N26<$A$37,0,IF($N26=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N26-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N26>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N26-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N26,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N26,-$L$38,0),IF($N26<$A$38,0,IF($N26=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N26-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N26>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N26-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N26,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N26,-$L$39,0),IF($N26<$A$39,0,IF($N26=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N26-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N26>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N26-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N26,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N26,-$L$40,0),IF($N26<$A$40,0,IF($N26=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N26-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N26>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N26-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N26,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N26,-$L$41,0),IF($N26<$A$41,0,IF($N26=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N26-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N26>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N26-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N26,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N26,-$L$42,0),IF($N26<$A$42,0,IF($N26=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N26-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N26>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N26-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N26,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N26,-$L$43,0),IF($N26<$A$43,0,IF($N26=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N26-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N26>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N26-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N26,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N26,-$L$44,0),IF($N26<$A$44,0,IF($N26=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N26-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N26>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N26-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N26,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N26,-$L$45,0),IF($N26<$A$45,0,IF($N26=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N26-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N26>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N26-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N26,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N26,-$L$46,0),IF($N26<$A$46,0,IF($N26=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N26-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N26>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N26-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N26,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N26,-$L$47,0),IF($N26<$A$47,0,IF($N26=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N26-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N26>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N26-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(H27=0,G27=\"exp\",G27=\"atx\"),\"\",IF(TRIM(I27)=\"\",IF(OR(A27<fy,A27>=fy+sp),0,IF(OR(G27=\"land\",G27=\"gasc\"),100,ROUND(100*MAX(0,A27+H27-fy-sp)/H27,0))),\"\"))","v":""},{"$f":"IF(TRIM(I27)=\"\",J27,I27)","v":0},{"$f":"IF(OR(A27<fy,A27>=fy+sp),0,E27*(1+F27%)^(A27-date))","v":0},{"$f":"NPV(i,AH$9:AH$58)+AH$8","v":0},2038,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N27,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N27,-$L$8,0),IF($N27<$A$8,0,IF($N27=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N27-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N27>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N27-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N27,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N27,-$L$9,0),IF($N27<$A$9,0,IF($N27=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N27-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N27>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N27-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N27,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N27,-$L$10,0),IF($N27<$A$10,0,IF($N27=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N27-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N27>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N27-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N27,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N27,-$L$11,0),IF($N27<$A$11,0,IF($N27=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N27-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N27>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N27-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N27,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N27,-$L$12,0),IF($N27<$A$12,0,IF($N27=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N27-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N27>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N27-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N27,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N27,-$L$13,0),IF($N27<$A$13,0,IF($N27=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N27-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N27>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N27-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N27,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N27,-$L$14,0),IF($N27<$A$14,0,IF($N27=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N27-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N27>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N27-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N27,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N27,-$L$15,0),IF($N27<$A$15,0,IF($N27=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N27-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N27>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N27-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N27,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N27,-$L$16,0),IF($N27<$A$16,0,IF($N27=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N27-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N27>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N27-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N27,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N27,-$L$17,0),IF($N27<$A$17,0,IF($N27=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N27-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N27>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N27-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N27,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N27,-$L$18,0),IF($N27<$A$18,0,IF($N27=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N27-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N27>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N27-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N27,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N27,-$L$19,0),IF($N27<$A$19,0,IF($N27=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N27-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N27>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N27-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N27,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N27,-$L$20,0),IF($N27<$A$20,0,IF($N27=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N27-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N27>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N27-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N27,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N27,-$L$21,0),IF($N27<$A$21,0,IF($N27=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N27-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N27>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N27-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N27,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N27,-$L$22,0),IF($N27<$A$22,0,IF($N27=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N27-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N27>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N27-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N27,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N27,-$L$23,0),IF($N27<$A$23,0,IF($N27=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N27-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N27>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N27-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N27,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N27,-$L$24,0),IF($N27<$A$24,0,IF($N27=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N27-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N27>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N27-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N27,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N27,-$L$25,0),IF($N27<$A$25,0,IF($N27=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N27-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N27>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N27-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N27,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N27,-$L$26,0),IF($N27<$A$26,0,IF($N27=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N27-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N27>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N27-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N27,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N27,-$L$27,0),IF($N27<$A$27,0,IF($N27=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N27-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N27>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N27-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N27,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N27,-$L$28,0),IF($N27<$A$28,0,IF($N27=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N27-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N27>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N27-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N27,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N27,-$L$29,0),IF($N27<$A$29,0,IF($N27=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N27-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N27>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N27-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N27,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N27,-$L$30,0),IF($N27<$A$30,0,IF($N27=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N27-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N27>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N27-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N27,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N27,-$L$31,0),IF($N27<$A$31,0,IF($N27=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N27-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N27>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N27-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N27,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N27,-$L$32,0),IF($N27<$A$32,0,IF($N27=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N27-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N27>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N27-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N27,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N27,-$L$33,0),IF($N27<$A$33,0,IF($N27=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N27-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N27>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N27-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N27,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N27,-$L$34,0),IF($N27<$A$34,0,IF($N27=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N27-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N27>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N27-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N27,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N27,-$L$35,0),IF($N27<$A$35,0,IF($N27=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N27-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N27>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N27-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N27,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N27,-$L$36,0),IF($N27<$A$36,0,IF($N27=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N27-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N27>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N27-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N27,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N27,-$L$37,0),IF($N27<$A$37,0,IF($N27=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N27-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N27>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N27-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N27,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N27,-$L$38,0),IF($N27<$A$38,0,IF($N27=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N27-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N27>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N27-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N27,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N27,-$L$39,0),IF($N27<$A$39,0,IF($N27=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N27-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N27>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N27-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N27,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N27,-$L$40,0),IF($N27<$A$40,0,IF($N27=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N27-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N27>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N27-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N27,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N27,-$L$41,0),IF($N27<$A$41,0,IF($N27=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N27-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N27>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N27-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N27,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N27,-$L$42,0),IF($N27<$A$42,0,IF($N27=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N27-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N27>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N27-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N27,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N27,-$L$43,0),IF($N27<$A$43,0,IF($N27=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N27-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N27>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N27-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N27,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N27,-$L$44,0),IF($N27<$A$44,0,IF($N27=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N27-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N27>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N27-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N27,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N27,-$L$45,0),IF($N27<$A$45,0,IF($N27=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N27-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N27>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N27-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N27,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N27,-$L$46,0),IF($N27<$A$46,0,IF($N27=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N27-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N27>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N27-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N27,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N27,-$L$47,0),IF($N27<$A$47,0,IF($N27=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N27-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N27>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N27-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"IF(AND(NOT(TRIM(G27)=\"\"),NOT(G27=0),NOT(G27=\"exp\"),NOT(G27=\"atx\"),OR(H27=0,ISTEXT(H27))),1,0)","v":0},{"$f":"IF(OR(K27=0,K27>1,K27<-1),0,1)","v":0},0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AI$9:AI$58)+AI$8","v":0},2039,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N28,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N28,-$L$8,0),IF($N28<$A$8,0,IF($N28=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N28-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N28>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N28-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N28,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N28,-$L$9,0),IF($N28<$A$9,0,IF($N28=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N28-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N28>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N28-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N28,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N28,-$L$10,0),IF($N28<$A$10,0,IF($N28=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N28-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N28>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N28-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N28,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N28,-$L$11,0),IF($N28<$A$11,0,IF($N28=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N28-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N28>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N28-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N28,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N28,-$L$12,0),IF($N28<$A$12,0,IF($N28=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N28-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N28>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N28-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N28,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N28,-$L$13,0),IF($N28<$A$13,0,IF($N28=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N28-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N28>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N28-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N28,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N28,-$L$14,0),IF($N28<$A$14,0,IF($N28=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N28-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N28>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N28-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N28,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N28,-$L$15,0),IF($N28<$A$15,0,IF($N28=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N28-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N28>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N28-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N28,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N28,-$L$16,0),IF($N28<$A$16,0,IF($N28=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N28-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N28>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N28-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N28,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N28,-$L$17,0),IF($N28<$A$17,0,IF($N28=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N28-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N28>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N28-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N28,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N28,-$L$18,0),IF($N28<$A$18,0,IF($N28=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N28-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N28>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N28-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N28,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N28,-$L$19,0),IF($N28<$A$19,0,IF($N28=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N28-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N28>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N28-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N28,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N28,-$L$20,0),IF($N28<$A$20,0,IF($N28=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N28-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N28>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N28-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N28,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N28,-$L$21,0),IF($N28<$A$21,0,IF($N28=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N28-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N28>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N28-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N28,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N28,-$L$22,0),IF($N28<$A$22,0,IF($N28=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N28-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N28>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N28-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N28,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N28,-$L$23,0),IF($N28<$A$23,0,IF($N28=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N28-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N28>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N28-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N28,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N28,-$L$24,0),IF($N28<$A$24,0,IF($N28=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N28-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N28>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N28-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N28,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N28,-$L$25,0),IF($N28<$A$25,0,IF($N28=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N28-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N28>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N28-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N28,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N28,-$L$26,0),IF($N28<$A$26,0,IF($N28=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N28-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N28>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N28-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N28,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N28,-$L$27,0),IF($N28<$A$27,0,IF($N28=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N28-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N28>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N28-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N28,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N28,-$L$28,0),IF($N28<$A$28,0,IF($N28=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N28-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N28>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N28-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N28,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N28,-$L$29,0),IF($N28<$A$29,0,IF($N28=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N28-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N28>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N28-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N28,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N28,-$L$30,0),IF($N28<$A$30,0,IF($N28=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N28-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N28>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N28-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N28,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N28,-$L$31,0),IF($N28<$A$31,0,IF($N28=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N28-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N28>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N28-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N28,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N28,-$L$32,0),IF($N28<$A$32,0,IF($N28=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N28-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N28>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N28-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N28,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N28,-$L$33,0),IF($N28<$A$33,0,IF($N28=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N28-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N28>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N28-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N28,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N28,-$L$34,0),IF($N28<$A$34,0,IF($N28=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N28-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N28>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N28-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N28,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N28,-$L$35,0),IF($N28<$A$35,0,IF($N28=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N28-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N28>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N28-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N28,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N28,-$L$36,0),IF($N28<$A$36,0,IF($N28=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N28-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N28>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N28-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N28,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N28,-$L$37,0),IF($N28<$A$37,0,IF($N28=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N28-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N28>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N28-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N28,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N28,-$L$38,0),IF($N28<$A$38,0,IF($N28=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N28-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N28>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N28-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N28,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N28,-$L$39,0),IF($N28<$A$39,0,IF($N28=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N28-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N28>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N28-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N28,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N28,-$L$40,0),IF($N28<$A$40,0,IF($N28=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N28-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N28>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N28-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N28,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N28,-$L$41,0),IF($N28<$A$41,0,IF($N28=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N28-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N28>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N28-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N28,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N28,-$L$42,0),IF($N28<$A$42,0,IF($N28=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N28-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N28>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N28-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N28,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N28,-$L$43,0),IF($N28<$A$43,0,IF($N28=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N28-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N28>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N28-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N28,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N28,-$L$44,0),IF($N28<$A$44,0,IF($N28=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N28-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N28>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N28-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N28,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N28,-$L$45,0),IF($N28<$A$45,0,IF($N28=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N28-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N28>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N28-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N28,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N28,-$L$46,0),IF($N28<$A$46,0,IF($N28=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N28-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N28>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N28-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N28,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N28,-$L$47,0),IF($N28<$A$47,0,IF($N28=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N28-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N28>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N28-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AJ$9:AJ$58)+AJ$8","v":0},2040,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N29,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N29,-$L$8,0),IF($N29<$A$8,0,IF($N29=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N29-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N29>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N29-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N29,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N29,-$L$9,0),IF($N29<$A$9,0,IF($N29=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N29-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N29>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N29-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N29,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N29,-$L$10,0),IF($N29<$A$10,0,IF($N29=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N29-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N29>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N29-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N29,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N29,-$L$11,0),IF($N29<$A$11,0,IF($N29=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N29-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N29>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N29-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N29,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N29,-$L$12,0),IF($N29<$A$12,0,IF($N29=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N29-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N29>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N29-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N29,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N29,-$L$13,0),IF($N29<$A$13,0,IF($N29=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N29-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N29>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N29-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N29,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N29,-$L$14,0),IF($N29<$A$14,0,IF($N29=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N29-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N29>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N29-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N29,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N29,-$L$15,0),IF($N29<$A$15,0,IF($N29=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N29-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N29>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N29-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N29,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N29,-$L$16,0),IF($N29<$A$16,0,IF($N29=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N29-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N29>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N29-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N29,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N29,-$L$17,0),IF($N29<$A$17,0,IF($N29=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N29-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N29>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N29-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N29,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N29,-$L$18,0),IF($N29<$A$18,0,IF($N29=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N29-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N29>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N29-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N29,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N29,-$L$19,0),IF($N29<$A$19,0,IF($N29=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N29-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N29>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N29-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N29,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N29,-$L$20,0),IF($N29<$A$20,0,IF($N29=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N29-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N29>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N29-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N29,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N29,-$L$21,0),IF($N29<$A$21,0,IF($N29=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N29-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N29>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N29-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N29,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N29,-$L$22,0),IF($N29<$A$22,0,IF($N29=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N29-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N29>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N29-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N29,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N29,-$L$23,0),IF($N29<$A$23,0,IF($N29=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N29-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N29>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N29-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N29,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N29,-$L$24,0),IF($N29<$A$24,0,IF($N29=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N29-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N29>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N29-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N29,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N29,-$L$25,0),IF($N29<$A$25,0,IF($N29=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N29-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N29>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N29-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N29,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N29,-$L$26,0),IF($N29<$A$26,0,IF($N29=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N29-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N29>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N29-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N29,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N29,-$L$27,0),IF($N29<$A$27,0,IF($N29=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N29-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N29>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N29-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N29,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N29,-$L$28,0),IF($N29<$A$28,0,IF($N29=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N29-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N29>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N29-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N29,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N29,-$L$29,0),IF($N29<$A$29,0,IF($N29=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N29-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N29>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N29-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N29,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N29,-$L$30,0),IF($N29<$A$30,0,IF($N29=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N29-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N29>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N29-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N29,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N29,-$L$31,0),IF($N29<$A$31,0,IF($N29=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N29-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N29>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N29-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N29,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N29,-$L$32,0),IF($N29<$A$32,0,IF($N29=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N29-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N29>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N29-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N29,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N29,-$L$33,0),IF($N29<$A$33,0,IF($N29=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N29-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N29>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N29-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N29,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N29,-$L$34,0),IF($N29<$A$34,0,IF($N29=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N29-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N29>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N29-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N29,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N29,-$L$35,0),IF($N29<$A$35,0,IF($N29=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N29-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N29>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N29-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N29,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N29,-$L$36,0),IF($N29<$A$36,0,IF($N29=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N29-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N29>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N29-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N29,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N29,-$L$37,0),IF($N29<$A$37,0,IF($N29=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N29-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N29>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N29-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N29,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N29,-$L$38,0),IF($N29<$A$38,0,IF($N29=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N29-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N29>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N29-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N29,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N29,-$L$39,0),IF($N29<$A$39,0,IF($N29=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N29-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N29>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N29-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N29,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N29,-$L$40,0),IF($N29<$A$40,0,IF($N29=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N29-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N29>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N29-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N29,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N29,-$L$41,0),IF($N29<$A$41,0,IF($N29=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N29-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N29>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N29-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N29,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N29,-$L$42,0),IF($N29<$A$42,0,IF($N29=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N29-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N29>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N29-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N29,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N29,-$L$43,0),IF($N29<$A$43,0,IF($N29=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N29-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N29>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N29-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N29,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N29,-$L$44,0),IF($N29<$A$44,0,IF($N29=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N29-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N29>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N29-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N29,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N29,-$L$45,0),IF($N29<$A$45,0,IF($N29=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N29-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N29>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N29-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N29,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N29,-$L$46,0),IF($N29<$A$46,0,IF($N29=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N29-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N29>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N29-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N29,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N29,-$L$47,0),IF($N29<$A$47,0,IF($N29=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N29-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N29>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N29-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AK$9:AK$58)+AK$8","v":0},2041,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N30,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N30,-$L$8,0),IF($N30<$A$8,0,IF($N30=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N30-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N30>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N30-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N30,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N30,-$L$9,0),IF($N30<$A$9,0,IF($N30=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N30-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N30>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N30-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N30,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N30,-$L$10,0),IF($N30<$A$10,0,IF($N30=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N30-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N30>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N30-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N30,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N30,-$L$11,0),IF($N30<$A$11,0,IF($N30=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N30-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N30>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N30-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N30,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N30,-$L$12,0),IF($N30<$A$12,0,IF($N30=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N30-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N30>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N30-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N30,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N30,-$L$13,0),IF($N30<$A$13,0,IF($N30=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N30-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N30>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N30-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N30,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N30,-$L$14,0),IF($N30<$A$14,0,IF($N30=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N30-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N30>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N30-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N30,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N30,-$L$15,0),IF($N30<$A$15,0,IF($N30=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N30-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N30>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N30-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N30,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N30,-$L$16,0),IF($N30<$A$16,0,IF($N30=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N30-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N30>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N30-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N30,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N30,-$L$17,0),IF($N30<$A$17,0,IF($N30=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N30-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N30>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N30-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N30,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N30,-$L$18,0),IF($N30<$A$18,0,IF($N30=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N30-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N30>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N30-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N30,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N30,-$L$19,0),IF($N30<$A$19,0,IF($N30=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N30-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N30>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N30-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N30,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N30,-$L$20,0),IF($N30<$A$20,0,IF($N30=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N30-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N30>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N30-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N30,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N30,-$L$21,0),IF($N30<$A$21,0,IF($N30=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N30-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N30>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N30-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N30,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N30,-$L$22,0),IF($N30<$A$22,0,IF($N30=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N30-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N30>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N30-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N30,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N30,-$L$23,0),IF($N30<$A$23,0,IF($N30=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N30-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N30>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N30-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N30,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N30,-$L$24,0),IF($N30<$A$24,0,IF($N30=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N30-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N30>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N30-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N30,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N30,-$L$25,0),IF($N30<$A$25,0,IF($N30=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N30-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N30>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N30-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N30,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N30,-$L$26,0),IF($N30<$A$26,0,IF($N30=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N30-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N30>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N30-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N30,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N30,-$L$27,0),IF($N30<$A$27,0,IF($N30=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N30-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N30>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N30-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N30,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N30,-$L$28,0),IF($N30<$A$28,0,IF($N30=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N30-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N30>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N30-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N30,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N30,-$L$29,0),IF($N30<$A$29,0,IF($N30=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N30-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N30>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N30-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N30,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N30,-$L$30,0),IF($N30<$A$30,0,IF($N30=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N30-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N30>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N30-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N30,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N30,-$L$31,0),IF($N30<$A$31,0,IF($N30=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N30-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N30>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N30-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N30,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N30,-$L$32,0),IF($N30<$A$32,0,IF($N30=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N30-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N30>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N30-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N30,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N30,-$L$33,0),IF($N30<$A$33,0,IF($N30=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N30-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N30>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N30-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N30,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N30,-$L$34,0),IF($N30<$A$34,0,IF($N30=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N30-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N30>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N30-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N30,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N30,-$L$35,0),IF($N30<$A$35,0,IF($N30=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N30-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N30>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N30-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N30,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N30,-$L$36,0),IF($N30<$A$36,0,IF($N30=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N30-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N30>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N30-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N30,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N30,-$L$37,0),IF($N30<$A$37,0,IF($N30=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N30-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N30>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N30-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N30,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N30,-$L$38,0),IF($N30<$A$38,0,IF($N30=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N30-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N30>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N30-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N30,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N30,-$L$39,0),IF($N30<$A$39,0,IF($N30=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N30-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N30>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N30-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N30,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N30,-$L$40,0),IF($N30<$A$40,0,IF($N30=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N30-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N30>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N30-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N30,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N30,-$L$41,0),IF($N30<$A$41,0,IF($N30=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N30-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N30>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N30-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N30,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N30,-$L$42,0),IF($N30<$A$42,0,IF($N30=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N30-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N30>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N30-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N30,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N30,-$L$43,0),IF($N30<$A$43,0,IF($N30=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N30-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N30>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N30-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N30,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N30,-$L$44,0),IF($N30<$A$44,0,IF($N30=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N30-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N30>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N30-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N30,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N30,-$L$45,0),IF($N30<$A$45,0,IF($N30=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N30-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N30>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N30-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N30,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N30,-$L$46,0),IF($N30<$A$46,0,IF($N30=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N30-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N30>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N30-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N30,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N30,-$L$47,0),IF($N30<$A$47,0,IF($N30=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N30-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N30>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N30-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AL$9:AL$58)+AL$8","v":0},2042,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N31,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N31,-$L$8,0),IF($N31<$A$8,0,IF($N31=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N31-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N31>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N31-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N31,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N31,-$L$9,0),IF($N31<$A$9,0,IF($N31=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N31-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N31>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N31-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N31,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N31,-$L$10,0),IF($N31<$A$10,0,IF($N31=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N31-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N31>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N31-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N31,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N31,-$L$11,0),IF($N31<$A$11,0,IF($N31=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N31-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N31>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N31-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N31,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N31,-$L$12,0),IF($N31<$A$12,0,IF($N31=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N31-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N31>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N31-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N31,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N31,-$L$13,0),IF($N31<$A$13,0,IF($N31=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N31-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N31>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N31-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N31,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N31,-$L$14,0),IF($N31<$A$14,0,IF($N31=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N31-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N31>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N31-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N31,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N31,-$L$15,0),IF($N31<$A$15,0,IF($N31=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N31-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N31>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N31-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N31,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N31,-$L$16,0),IF($N31<$A$16,0,IF($N31=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N31-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N31>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N31-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N31,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N31,-$L$17,0),IF($N31<$A$17,0,IF($N31=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N31-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N31>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N31-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N31,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N31,-$L$18,0),IF($N31<$A$18,0,IF($N31=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N31-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N31>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N31-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N31,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N31,-$L$19,0),IF($N31<$A$19,0,IF($N31=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N31-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N31>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N31-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N31,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N31,-$L$20,0),IF($N31<$A$20,0,IF($N31=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N31-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N31>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N31-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N31,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N31,-$L$21,0),IF($N31<$A$21,0,IF($N31=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N31-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N31>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N31-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N31,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N31,-$L$22,0),IF($N31<$A$22,0,IF($N31=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N31-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N31>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N31-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N31,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N31,-$L$23,0),IF($N31<$A$23,0,IF($N31=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N31-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N31>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N31-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N31,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N31,-$L$24,0),IF($N31<$A$24,0,IF($N31=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N31-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N31>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N31-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N31,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N31,-$L$25,0),IF($N31<$A$25,0,IF($N31=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N31-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N31>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N31-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N31,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N31,-$L$26,0),IF($N31<$A$26,0,IF($N31=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N31-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N31>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N31-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N31,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N31,-$L$27,0),IF($N31<$A$27,0,IF($N31=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N31-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N31>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N31-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N31,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N31,-$L$28,0),IF($N31<$A$28,0,IF($N31=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N31-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N31>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N31-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N31,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N31,-$L$29,0),IF($N31<$A$29,0,IF($N31=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N31-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N31>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N31-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N31,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N31,-$L$30,0),IF($N31<$A$30,0,IF($N31=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N31-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N31>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N31-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N31,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N31,-$L$31,0),IF($N31<$A$31,0,IF($N31=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N31-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N31>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N31-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N31,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N31,-$L$32,0),IF($N31<$A$32,0,IF($N31=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N31-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N31>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N31-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N31,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N31,-$L$33,0),IF($N31<$A$33,0,IF($N31=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N31-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N31>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N31-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N31,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N31,-$L$34,0),IF($N31<$A$34,0,IF($N31=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N31-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N31>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N31-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N31,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N31,-$L$35,0),IF($N31<$A$35,0,IF($N31=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N31-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N31>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N31-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N31,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N31,-$L$36,0),IF($N31<$A$36,0,IF($N31=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N31-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N31>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N31-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N31,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N31,-$L$37,0),IF($N31<$A$37,0,IF($N31=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N31-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N31>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N31-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N31,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N31,-$L$38,0),IF($N31<$A$38,0,IF($N31=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N31-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N31>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N31-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N31,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N31,-$L$39,0),IF($N31<$A$39,0,IF($N31=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N31-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N31>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N31-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N31,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N31,-$L$40,0),IF($N31<$A$40,0,IF($N31=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N31-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N31>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N31-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N31,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N31,-$L$41,0),IF($N31<$A$41,0,IF($N31=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N31-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N31>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N31-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N31,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N31,-$L$42,0),IF($N31<$A$42,0,IF($N31=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N31-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N31>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N31-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N31,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N31,-$L$43,0),IF($N31<$A$43,0,IF($N31=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N31-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N31>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N31-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N31,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N31,-$L$44,0),IF($N31<$A$44,0,IF($N31=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N31-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N31>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N31-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N31,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N31,-$L$45,0),IF($N31<$A$45,0,IF($N31=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N31-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N31>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N31-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N31,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N31,-$L$46,0),IF($N31<$A$46,0,IF($N31=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N31-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N31>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N31-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N31,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N31,-$L$47,0),IF($N31<$A$47,0,IF($N31=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N31-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N31>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N31-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AM$9:AM$58)+AM$8","v":0},2043,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N32,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N32,-$L$8,0),IF($N32<$A$8,0,IF($N32=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N32-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N32>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N32-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N32,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N32,-$L$9,0),IF($N32<$A$9,0,IF($N32=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N32-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N32>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N32-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N32,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N32,-$L$10,0),IF($N32<$A$10,0,IF($N32=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N32-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N32>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N32-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N32,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N32,-$L$11,0),IF($N32<$A$11,0,IF($N32=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N32-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N32>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N32-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N32,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N32,-$L$12,0),IF($N32<$A$12,0,IF($N32=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N32-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N32>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N32-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N32,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N32,-$L$13,0),IF($N32<$A$13,0,IF($N32=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N32-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N32>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N32-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N32,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N32,-$L$14,0),IF($N32<$A$14,0,IF($N32=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N32-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N32>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N32-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N32,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N32,-$L$15,0),IF($N32<$A$15,0,IF($N32=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N32-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N32>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N32-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N32,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N32,-$L$16,0),IF($N32<$A$16,0,IF($N32=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N32-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N32>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N32-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N32,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N32,-$L$17,0),IF($N32<$A$17,0,IF($N32=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N32-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N32>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N32-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N32,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N32,-$L$18,0),IF($N32<$A$18,0,IF($N32=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N32-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N32>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N32-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N32,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N32,-$L$19,0),IF($N32<$A$19,0,IF($N32=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N32-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N32>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N32-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N32,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N32,-$L$20,0),IF($N32<$A$20,0,IF($N32=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N32-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N32>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N32-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N32,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N32,-$L$21,0),IF($N32<$A$21,0,IF($N32=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N32-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N32>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N32-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N32,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N32,-$L$22,0),IF($N32<$A$22,0,IF($N32=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N32-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N32>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N32-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N32,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N32,-$L$23,0),IF($N32<$A$23,0,IF($N32=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N32-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N32>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N32-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N32,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N32,-$L$24,0),IF($N32<$A$24,0,IF($N32=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N32-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N32>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N32-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N32,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N32,-$L$25,0),IF($N32<$A$25,0,IF($N32=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N32-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N32>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N32-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N32,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N32,-$L$26,0),IF($N32<$A$26,0,IF($N32=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N32-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N32>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N32-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N32,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N32,-$L$27,0),IF($N32<$A$27,0,IF($N32=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N32-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N32>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N32-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N32,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N32,-$L$28,0),IF($N32<$A$28,0,IF($N32=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N32-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N32>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N32-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N32,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N32,-$L$29,0),IF($N32<$A$29,0,IF($N32=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N32-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N32>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N32-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N32,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N32,-$L$30,0),IF($N32<$A$30,0,IF($N32=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N32-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N32>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N32-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N32,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N32,-$L$31,0),IF($N32<$A$31,0,IF($N32=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N32-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N32>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N32-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N32,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N32,-$L$32,0),IF($N32<$A$32,0,IF($N32=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N32-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N32>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N32-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N32,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N32,-$L$33,0),IF($N32<$A$33,0,IF($N32=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N32-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N32>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N32-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N32,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N32,-$L$34,0),IF($N32<$A$34,0,IF($N32=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N32-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N32>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N32-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N32,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N32,-$L$35,0),IF($N32<$A$35,0,IF($N32=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N32-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N32>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N32-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N32,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N32,-$L$36,0),IF($N32<$A$36,0,IF($N32=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N32-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N32>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N32-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N32,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N32,-$L$37,0),IF($N32<$A$37,0,IF($N32=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N32-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N32>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N32-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N32,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N32,-$L$38,0),IF($N32<$A$38,0,IF($N32=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N32-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N32>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N32-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N32,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N32,-$L$39,0),IF($N32<$A$39,0,IF($N32=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N32-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N32>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N32-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N32,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N32,-$L$40,0),IF($N32<$A$40,0,IF($N32=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N32-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N32>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N32-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N32,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N32,-$L$41,0),IF($N32<$A$41,0,IF($N32=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N32-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N32>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N32-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N32,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N32,-$L$42,0),IF($N32<$A$42,0,IF($N32=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N32-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N32>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N32-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N32,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N32,-$L$43,0),IF($N32<$A$43,0,IF($N32=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N32-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N32>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N32-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N32,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N32,-$L$44,0),IF($N32<$A$44,0,IF($N32=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N32-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N32>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N32-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N32,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N32,-$L$45,0),IF($N32<$A$45,0,IF($N32=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N32-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N32>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N32-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N32,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N32,-$L$46,0),IF($N32<$A$46,0,IF($N32=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N32-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N32>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N32-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N32,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N32,-$L$47,0),IF($N32<$A$47,0,IF($N32=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N32-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N32>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N32-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AN$9:AN$58)+AN$8","v":0},2044,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N33,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N33,-$L$8,0),IF($N33<$A$8,0,IF($N33=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N33-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N33>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N33-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N33,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N33,-$L$9,0),IF($N33<$A$9,0,IF($N33=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N33-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N33>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N33-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N33,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N33,-$L$10,0),IF($N33<$A$10,0,IF($N33=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N33-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N33>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N33-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N33,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N33,-$L$11,0),IF($N33<$A$11,0,IF($N33=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N33-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N33>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N33-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N33,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N33,-$L$12,0),IF($N33<$A$12,0,IF($N33=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N33-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N33>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N33-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N33,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N33,-$L$13,0),IF($N33<$A$13,0,IF($N33=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N33-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N33>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N33-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N33,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N33,-$L$14,0),IF($N33<$A$14,0,IF($N33=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N33-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N33>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N33-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N33,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N33,-$L$15,0),IF($N33<$A$15,0,IF($N33=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N33-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N33>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N33-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N33,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N33,-$L$16,0),IF($N33<$A$16,0,IF($N33=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N33-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N33>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N33-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N33,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N33,-$L$17,0),IF($N33<$A$17,0,IF($N33=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N33-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N33>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N33-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N33,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N33,-$L$18,0),IF($N33<$A$18,0,IF($N33=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N33-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N33>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N33-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N33,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N33,-$L$19,0),IF($N33<$A$19,0,IF($N33=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N33-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N33>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N33-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N33,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N33,-$L$20,0),IF($N33<$A$20,0,IF($N33=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N33-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N33>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N33-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N33,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N33,-$L$21,0),IF($N33<$A$21,0,IF($N33=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N33-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N33>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N33-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N33,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N33,-$L$22,0),IF($N33<$A$22,0,IF($N33=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N33-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N33>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N33-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N33,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N33,-$L$23,0),IF($N33<$A$23,0,IF($N33=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N33-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N33>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N33-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N33,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N33,-$L$24,0),IF($N33<$A$24,0,IF($N33=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N33-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N33>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N33-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N33,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N33,-$L$25,0),IF($N33<$A$25,0,IF($N33=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N33-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N33>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N33-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N33,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N33,-$L$26,0),IF($N33<$A$26,0,IF($N33=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N33-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N33>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N33-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N33,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N33,-$L$27,0),IF($N33<$A$27,0,IF($N33=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N33-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N33>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N33-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N33,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N33,-$L$28,0),IF($N33<$A$28,0,IF($N33=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N33-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N33>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N33-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N33,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N33,-$L$29,0),IF($N33<$A$29,0,IF($N33=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N33-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N33>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N33-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N33,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N33,-$L$30,0),IF($N33<$A$30,0,IF($N33=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N33-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N33>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N33-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N33,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N33,-$L$31,0),IF($N33<$A$31,0,IF($N33=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N33-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N33>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N33-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N33,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N33,-$L$32,0),IF($N33<$A$32,0,IF($N33=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N33-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N33>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N33-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N33,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N33,-$L$33,0),IF($N33<$A$33,0,IF($N33=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N33-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N33>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N33-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N33,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N33,-$L$34,0),IF($N33<$A$34,0,IF($N33=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N33-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N33>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N33-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N33,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N33,-$L$35,0),IF($N33<$A$35,0,IF($N33=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N33-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N33>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N33-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N33,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N33,-$L$36,0),IF($N33<$A$36,0,IF($N33=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N33-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N33>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N33-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N33,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N33,-$L$37,0),IF($N33<$A$37,0,IF($N33=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N33-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N33>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N33-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N33,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N33,-$L$38,0),IF($N33<$A$38,0,IF($N33=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N33-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N33>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N33-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N33,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N33,-$L$39,0),IF($N33<$A$39,0,IF($N33=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N33-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N33>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N33-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N33,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N33,-$L$40,0),IF($N33<$A$40,0,IF($N33=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N33-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N33>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N33-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N33,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N33,-$L$41,0),IF($N33<$A$41,0,IF($N33=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N33-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N33>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N33-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N33,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N33,-$L$42,0),IF($N33<$A$42,0,IF($N33=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N33-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N33>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N33-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N33,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N33,-$L$43,0),IF($N33<$A$43,0,IF($N33=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N33-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N33>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N33-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N33,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N33,-$L$44,0),IF($N33<$A$44,0,IF($N33=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N33-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N33>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N33-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N33,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N33,-$L$45,0),IF($N33<$A$45,0,IF($N33=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N33-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N33>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N33-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N33,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N33,-$L$46,0),IF($N33<$A$46,0,IF($N33=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N33-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N33>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N33-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N33,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N33,-$L$47,0),IF($N33<$A$47,0,IF($N33=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N33-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N33>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N33-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AO$9:AO$58)+AO$8","v":0},2045,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N34,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N34,-$L$8,0),IF($N34<$A$8,0,IF($N34=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N34-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N34>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N34-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N34,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N34,-$L$9,0),IF($N34<$A$9,0,IF($N34=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N34-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N34>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N34-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N34,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N34,-$L$10,0),IF($N34<$A$10,0,IF($N34=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N34-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N34>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N34-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N34,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N34,-$L$11,0),IF($N34<$A$11,0,IF($N34=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N34-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N34>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N34-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N34,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N34,-$L$12,0),IF($N34<$A$12,0,IF($N34=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N34-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N34>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N34-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N34,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N34,-$L$13,0),IF($N34<$A$13,0,IF($N34=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N34-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N34>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N34-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N34,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N34,-$L$14,0),IF($N34<$A$14,0,IF($N34=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N34-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N34>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N34-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N34,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N34,-$L$15,0),IF($N34<$A$15,0,IF($N34=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N34-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N34>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N34-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N34,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N34,-$L$16,0),IF($N34<$A$16,0,IF($N34=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N34-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N34>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N34-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N34,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N34,-$L$17,0),IF($N34<$A$17,0,IF($N34=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N34-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N34>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N34-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N34,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N34,-$L$18,0),IF($N34<$A$18,0,IF($N34=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N34-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N34>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N34-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N34,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N34,-$L$19,0),IF($N34<$A$19,0,IF($N34=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N34-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N34>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N34-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N34,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N34,-$L$20,0),IF($N34<$A$20,0,IF($N34=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N34-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N34>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N34-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N34,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N34,-$L$21,0),IF($N34<$A$21,0,IF($N34=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N34-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N34>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N34-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N34,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N34,-$L$22,0),IF($N34<$A$22,0,IF($N34=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N34-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N34>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N34-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N34,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N34,-$L$23,0),IF($N34<$A$23,0,IF($N34=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N34-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N34>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N34-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N34,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N34,-$L$24,0),IF($N34<$A$24,0,IF($N34=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N34-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N34>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N34-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N34,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N34,-$L$25,0),IF($N34<$A$25,0,IF($N34=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N34-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N34>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N34-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N34,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N34,-$L$26,0),IF($N34<$A$26,0,IF($N34=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N34-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N34>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N34-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N34,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N34,-$L$27,0),IF($N34<$A$27,0,IF($N34=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N34-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N34>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N34-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N34,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N34,-$L$28,0),IF($N34<$A$28,0,IF($N34=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N34-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N34>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N34-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N34,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N34,-$L$29,0),IF($N34<$A$29,0,IF($N34=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N34-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N34>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N34-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N34,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N34,-$L$30,0),IF($N34<$A$30,0,IF($N34=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N34-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N34>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N34-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N34,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N34,-$L$31,0),IF($N34<$A$31,0,IF($N34=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N34-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N34>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N34-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N34,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N34,-$L$32,0),IF($N34<$A$32,0,IF($N34=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N34-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N34>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N34-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N34,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N34,-$L$33,0),IF($N34<$A$33,0,IF($N34=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N34-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N34>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N34-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N34,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N34,-$L$34,0),IF($N34<$A$34,0,IF($N34=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N34-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N34>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N34-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N34,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N34,-$L$35,0),IF($N34<$A$35,0,IF($N34=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N34-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N34>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N34-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N34,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N34,-$L$36,0),IF($N34<$A$36,0,IF($N34=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N34-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N34>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N34-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N34,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N34,-$L$37,0),IF($N34<$A$37,0,IF($N34=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N34-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N34>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N34-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N34,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N34,-$L$38,0),IF($N34<$A$38,0,IF($N34=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N34-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N34>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N34-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N34,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N34,-$L$39,0),IF($N34<$A$39,0,IF($N34=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N34-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N34>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N34-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N34,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N34,-$L$40,0),IF($N34<$A$40,0,IF($N34=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N34-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N34>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N34-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N34,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N34,-$L$41,0),IF($N34<$A$41,0,IF($N34=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N34-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N34>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N34-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N34,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N34,-$L$42,0),IF($N34<$A$42,0,IF($N34=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N34-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N34>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N34-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N34,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N34,-$L$43,0),IF($N34<$A$43,0,IF($N34=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N34-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N34>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N34-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N34,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N34,-$L$44,0),IF($N34<$A$44,0,IF($N34=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N34-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N34>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N34-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N34,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N34,-$L$45,0),IF($N34<$A$45,0,IF($N34=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N34-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N34>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N34-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N34,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N34,-$L$46,0),IF($N34<$A$46,0,IF($N34=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N34-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N34>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N34-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N34,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N34,-$L$47,0),IF($N34<$A$47,0,IF($N34=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N34-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N34>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N34-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AP$9:AP$58)+AP$8","v":0},2046,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N35,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N35,-$L$8,0),IF($N35<$A$8,0,IF($N35=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N35-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N35>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N35-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N35,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N35,-$L$9,0),IF($N35<$A$9,0,IF($N35=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N35-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N35>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N35-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N35,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N35,-$L$10,0),IF($N35<$A$10,0,IF($N35=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N35-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N35>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N35-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N35,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N35,-$L$11,0),IF($N35<$A$11,0,IF($N35=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N35-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N35>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N35-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N35,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N35,-$L$12,0),IF($N35<$A$12,0,IF($N35=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N35-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N35>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N35-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N35,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N35,-$L$13,0),IF($N35<$A$13,0,IF($N35=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N35-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N35>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N35-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N35,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N35,-$L$14,0),IF($N35<$A$14,0,IF($N35=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N35-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N35>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N35-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N35,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N35,-$L$15,0),IF($N35<$A$15,0,IF($N35=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N35-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N35>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N35-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N35,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N35,-$L$16,0),IF($N35<$A$16,0,IF($N35=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N35-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N35>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N35-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N35,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N35,-$L$17,0),IF($N35<$A$17,0,IF($N35=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N35-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N35>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N35-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N35,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N35,-$L$18,0),IF($N35<$A$18,0,IF($N35=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N35-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N35>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N35-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N35,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N35,-$L$19,0),IF($N35<$A$19,0,IF($N35=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N35-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N35>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N35-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N35,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N35,-$L$20,0),IF($N35<$A$20,0,IF($N35=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N35-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N35>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N35-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N35,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N35,-$L$21,0),IF($N35<$A$21,0,IF($N35=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N35-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N35>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N35-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N35,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N35,-$L$22,0),IF($N35<$A$22,0,IF($N35=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N35-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N35>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N35-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N35,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N35,-$L$23,0),IF($N35<$A$23,0,IF($N35=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N35-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N35>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N35-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N35,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N35,-$L$24,0),IF($N35<$A$24,0,IF($N35=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N35-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N35>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N35-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N35,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N35,-$L$25,0),IF($N35<$A$25,0,IF($N35=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N35-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N35>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N35-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N35,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N35,-$L$26,0),IF($N35<$A$26,0,IF($N35=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N35-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N35>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N35-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N35,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N35,-$L$27,0),IF($N35<$A$27,0,IF($N35=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N35-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N35>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N35-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N35,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N35,-$L$28,0),IF($N35<$A$28,0,IF($N35=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N35-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N35>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N35-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N35,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N35,-$L$29,0),IF($N35<$A$29,0,IF($N35=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N35-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N35>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N35-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N35,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N35,-$L$30,0),IF($N35<$A$30,0,IF($N35=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N35-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N35>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N35-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N35,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N35,-$L$31,0),IF($N35<$A$31,0,IF($N35=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N35-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N35>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N35-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N35,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N35,-$L$32,0),IF($N35<$A$32,0,IF($N35=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N35-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N35>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N35-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N35,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N35,-$L$33,0),IF($N35<$A$33,0,IF($N35=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N35-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N35>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N35-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N35,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N35,-$L$34,0),IF($N35<$A$34,0,IF($N35=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N35-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N35>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N35-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N35,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N35,-$L$35,0),IF($N35<$A$35,0,IF($N35=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N35-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N35>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N35-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N35,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N35,-$L$36,0),IF($N35<$A$36,0,IF($N35=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N35-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N35>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N35-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N35,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N35,-$L$37,0),IF($N35<$A$37,0,IF($N35=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N35-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N35>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N35-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N35,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N35,-$L$38,0),IF($N35<$A$38,0,IF($N35=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N35-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N35>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N35-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N35,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N35,-$L$39,0),IF($N35<$A$39,0,IF($N35=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N35-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N35>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N35-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N35,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N35,-$L$40,0),IF($N35<$A$40,0,IF($N35=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N35-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N35>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N35-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N35,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N35,-$L$41,0),IF($N35<$A$41,0,IF($N35=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N35-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N35>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N35-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N35,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N35,-$L$42,0),IF($N35<$A$42,0,IF($N35=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N35-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N35>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N35-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N35,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N35,-$L$43,0),IF($N35<$A$43,0,IF($N35=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N35-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N35>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N35-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N35,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N35,-$L$44,0),IF($N35<$A$44,0,IF($N35=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N35-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N35>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N35-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N35,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N35,-$L$45,0),IF($N35<$A$45,0,IF($N35=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N35-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N35>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N35-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N35,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N35,-$L$46,0),IF($N35<$A$46,0,IF($N35=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N35-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N35>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N35-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N35,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N35,-$L$47,0),IF($N35<$A$47,0,IF($N35=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N35-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N35>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N35-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AQ$9:AQ$58)+AQ$8","v":0},2047,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N36,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N36,-$L$8,0),IF($N36<$A$8,0,IF($N36=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N36-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N36>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N36-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N36,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N36,-$L$9,0),IF($N36<$A$9,0,IF($N36=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N36-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N36>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N36-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N36,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N36,-$L$10,0),IF($N36<$A$10,0,IF($N36=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N36-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N36>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N36-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N36,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N36,-$L$11,0),IF($N36<$A$11,0,IF($N36=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N36-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N36>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N36-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N36,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N36,-$L$12,0),IF($N36<$A$12,0,IF($N36=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N36-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N36>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N36-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N36,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N36,-$L$13,0),IF($N36<$A$13,0,IF($N36=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N36-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N36>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N36-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N36,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N36,-$L$14,0),IF($N36<$A$14,0,IF($N36=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N36-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N36>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N36-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N36,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N36,-$L$15,0),IF($N36<$A$15,0,IF($N36=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N36-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N36>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N36-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N36,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N36,-$L$16,0),IF($N36<$A$16,0,IF($N36=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N36-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N36>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N36-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N36,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N36,-$L$17,0),IF($N36<$A$17,0,IF($N36=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N36-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N36>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N36-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N36,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N36,-$L$18,0),IF($N36<$A$18,0,IF($N36=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N36-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N36>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N36-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N36,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N36,-$L$19,0),IF($N36<$A$19,0,IF($N36=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N36-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N36>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N36-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N36,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N36,-$L$20,0),IF($N36<$A$20,0,IF($N36=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N36-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N36>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N36-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N36,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N36,-$L$21,0),IF($N36<$A$21,0,IF($N36=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N36-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N36>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N36-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N36,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N36,-$L$22,0),IF($N36<$A$22,0,IF($N36=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N36-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N36>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N36-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N36,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N36,-$L$23,0),IF($N36<$A$23,0,IF($N36=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N36-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N36>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N36-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N36,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N36,-$L$24,0),IF($N36<$A$24,0,IF($N36=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N36-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N36>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N36-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N36,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N36,-$L$25,0),IF($N36<$A$25,0,IF($N36=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N36-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N36>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N36-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N36,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N36,-$L$26,0),IF($N36<$A$26,0,IF($N36=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N36-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N36>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N36-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N36,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N36,-$L$27,0),IF($N36<$A$27,0,IF($N36=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N36-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N36>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N36-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N36,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N36,-$L$28,0),IF($N36<$A$28,0,IF($N36=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N36-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N36>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N36-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N36,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N36,-$L$29,0),IF($N36<$A$29,0,IF($N36=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N36-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N36>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N36-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N36,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N36,-$L$30,0),IF($N36<$A$30,0,IF($N36=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N36-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N36>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N36-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N36,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N36,-$L$31,0),IF($N36<$A$31,0,IF($N36=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N36-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N36>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N36-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N36,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N36,-$L$32,0),IF($N36<$A$32,0,IF($N36=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N36-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N36>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N36-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N36,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N36,-$L$33,0),IF($N36<$A$33,0,IF($N36=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N36-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N36>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N36-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N36,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N36,-$L$34,0),IF($N36<$A$34,0,IF($N36=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N36-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N36>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N36-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N36,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N36,-$L$35,0),IF($N36<$A$35,0,IF($N36=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N36-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N36>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N36-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N36,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N36,-$L$36,0),IF($N36<$A$36,0,IF($N36=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N36-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N36>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N36-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N36,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N36,-$L$37,0),IF($N36<$A$37,0,IF($N36=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N36-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N36>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N36-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N36,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N36,-$L$38,0),IF($N36<$A$38,0,IF($N36=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N36-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N36>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N36-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N36,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N36,-$L$39,0),IF($N36<$A$39,0,IF($N36=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N36-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N36>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N36-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N36,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N36,-$L$40,0),IF($N36<$A$40,0,IF($N36=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N36-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N36>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N36-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N36,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N36,-$L$41,0),IF($N36<$A$41,0,IF($N36=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N36-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N36>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N36-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N36,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N36,-$L$42,0),IF($N36<$A$42,0,IF($N36=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N36-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N36>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N36-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N36,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N36,-$L$43,0),IF($N36<$A$43,0,IF($N36=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N36-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N36>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N36-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N36,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N36,-$L$44,0),IF($N36<$A$44,0,IF($N36=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N36-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N36>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N36-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N36,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N36,-$L$45,0),IF($N36<$A$45,0,IF($N36=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N36-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N36>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N36-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N36,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N36,-$L$46,0),IF($N36<$A$46,0,IF($N36=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N36-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N36>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N36-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N36,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N36,-$L$47,0),IF($N36<$A$47,0,IF($N36=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N36-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N36>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N36-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AR$9:AR$58)+AR$8","v":0},2048,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N37,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N37,-$L$8,0),IF($N37<$A$8,0,IF($N37=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N37-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N37>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N37-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N37,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N37,-$L$9,0),IF($N37<$A$9,0,IF($N37=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N37-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N37>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N37-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N37,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N37,-$L$10,0),IF($N37<$A$10,0,IF($N37=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N37-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N37>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N37-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N37,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N37,-$L$11,0),IF($N37<$A$11,0,IF($N37=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N37-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N37>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N37-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N37,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N37,-$L$12,0),IF($N37<$A$12,0,IF($N37=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N37-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N37>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N37-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N37,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N37,-$L$13,0),IF($N37<$A$13,0,IF($N37=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N37-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N37>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N37-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N37,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N37,-$L$14,0),IF($N37<$A$14,0,IF($N37=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N37-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N37>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N37-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N37,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N37,-$L$15,0),IF($N37<$A$15,0,IF($N37=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N37-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N37>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N37-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N37,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N37,-$L$16,0),IF($N37<$A$16,0,IF($N37=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N37-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N37>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N37-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N37,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N37,-$L$17,0),IF($N37<$A$17,0,IF($N37=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N37-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N37>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N37-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N37,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N37,-$L$18,0),IF($N37<$A$18,0,IF($N37=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N37-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N37>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N37-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N37,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N37,-$L$19,0),IF($N37<$A$19,0,IF($N37=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N37-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N37>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N37-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N37,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N37,-$L$20,0),IF($N37<$A$20,0,IF($N37=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N37-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N37>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N37-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N37,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N37,-$L$21,0),IF($N37<$A$21,0,IF($N37=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N37-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N37>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N37-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N37,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N37,-$L$22,0),IF($N37<$A$22,0,IF($N37=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N37-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N37>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N37-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N37,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N37,-$L$23,0),IF($N37<$A$23,0,IF($N37=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N37-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N37>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N37-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N37,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N37,-$L$24,0),IF($N37<$A$24,0,IF($N37=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N37-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N37>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N37-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N37,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N37,-$L$25,0),IF($N37<$A$25,0,IF($N37=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N37-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N37>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N37-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N37,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N37,-$L$26,0),IF($N37<$A$26,0,IF($N37=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N37-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N37>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N37-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N37,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N37,-$L$27,0),IF($N37<$A$27,0,IF($N37=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N37-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N37>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N37-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N37,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N37,-$L$28,0),IF($N37<$A$28,0,IF($N37=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N37-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N37>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N37-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N37,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N37,-$L$29,0),IF($N37<$A$29,0,IF($N37=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N37-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N37>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N37-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N37,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N37,-$L$30,0),IF($N37<$A$30,0,IF($N37=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N37-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N37>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N37-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N37,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N37,-$L$31,0),IF($N37<$A$31,0,IF($N37=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N37-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N37>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N37-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N37,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N37,-$L$32,0),IF($N37<$A$32,0,IF($N37=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N37-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N37>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N37-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N37,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N37,-$L$33,0),IF($N37<$A$33,0,IF($N37=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N37-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N37>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N37-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N37,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N37,-$L$34,0),IF($N37<$A$34,0,IF($N37=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N37-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N37>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N37-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N37,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N37,-$L$35,0),IF($N37<$A$35,0,IF($N37=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N37-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N37>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N37-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N37,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N37,-$L$36,0),IF($N37<$A$36,0,IF($N37=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N37-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N37>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N37-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N37,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N37,-$L$37,0),IF($N37<$A$37,0,IF($N37=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N37-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N37>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N37-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N37,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N37,-$L$38,0),IF($N37<$A$38,0,IF($N37=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N37-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N37>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N37-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N37,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N37,-$L$39,0),IF($N37<$A$39,0,IF($N37=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N37-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N37>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N37-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N37,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N37,-$L$40,0),IF($N37<$A$40,0,IF($N37=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N37-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N37>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N37-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N37,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N37,-$L$41,0),IF($N37<$A$41,0,IF($N37=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N37-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N37>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N37-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N37,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N37,-$L$42,0),IF($N37<$A$42,0,IF($N37=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N37-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N37>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N37-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N37,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N37,-$L$43,0),IF($N37<$A$43,0,IF($N37=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N37-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N37>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N37-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N37,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N37,-$L$44,0),IF($N37<$A$44,0,IF($N37=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N37-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N37>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N37-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N37,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N37,-$L$45,0),IF($N37<$A$45,0,IF($N37=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N37-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N37>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N37-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N37,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N37,-$L$46,0),IF($N37<$A$46,0,IF($N37=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N37-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N37>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N37-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N37,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N37,-$L$47,0),IF($N37<$A$47,0,IF($N37=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N37-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N37>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N37-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AS$9:AS$58)+AS$8","v":0},2049,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N38,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N38,-$L$8,0),IF($N38<$A$8,0,IF($N38=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N38-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N38>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N38-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N38,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N38,-$L$9,0),IF($N38<$A$9,0,IF($N38=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N38-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N38>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N38-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N38,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N38,-$L$10,0),IF($N38<$A$10,0,IF($N38=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N38-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N38>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N38-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N38,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N38,-$L$11,0),IF($N38<$A$11,0,IF($N38=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N38-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N38>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N38-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N38,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N38,-$L$12,0),IF($N38<$A$12,0,IF($N38=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N38-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N38>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N38-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N38,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N38,-$L$13,0),IF($N38<$A$13,0,IF($N38=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N38-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N38>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N38-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N38,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N38,-$L$14,0),IF($N38<$A$14,0,IF($N38=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N38-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N38>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N38-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N38,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N38,-$L$15,0),IF($N38<$A$15,0,IF($N38=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N38-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N38>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N38-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N38,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N38,-$L$16,0),IF($N38<$A$16,0,IF($N38=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N38-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N38>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N38-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N38,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N38,-$L$17,0),IF($N38<$A$17,0,IF($N38=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N38-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N38>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N38-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N38,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N38,-$L$18,0),IF($N38<$A$18,0,IF($N38=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N38-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N38>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N38-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N38,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N38,-$L$19,0),IF($N38<$A$19,0,IF($N38=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N38-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N38>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N38-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N38,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N38,-$L$20,0),IF($N38<$A$20,0,IF($N38=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N38-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N38>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N38-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N38,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N38,-$L$21,0),IF($N38<$A$21,0,IF($N38=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N38-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N38>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N38-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N38,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N38,-$L$22,0),IF($N38<$A$22,0,IF($N38=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N38-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N38>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N38-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N38,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N38,-$L$23,0),IF($N38<$A$23,0,IF($N38=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N38-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N38>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N38-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N38,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N38,-$L$24,0),IF($N38<$A$24,0,IF($N38=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N38-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N38>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N38-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N38,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N38,-$L$25,0),IF($N38<$A$25,0,IF($N38=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N38-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N38>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N38-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N38,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N38,-$L$26,0),IF($N38<$A$26,0,IF($N38=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N38-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N38>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N38-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N38,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N38,-$L$27,0),IF($N38<$A$27,0,IF($N38=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N38-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N38>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N38-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N38,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N38,-$L$28,0),IF($N38<$A$28,0,IF($N38=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N38-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N38>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N38-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N38,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N38,-$L$29,0),IF($N38<$A$29,0,IF($N38=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N38-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N38>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N38-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N38,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N38,-$L$30,0),IF($N38<$A$30,0,IF($N38=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N38-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N38>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N38-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N38,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N38,-$L$31,0),IF($N38<$A$31,0,IF($N38=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N38-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N38>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N38-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N38,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N38,-$L$32,0),IF($N38<$A$32,0,IF($N38=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N38-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N38>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N38-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N38,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N38,-$L$33,0),IF($N38<$A$33,0,IF($N38=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N38-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N38>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N38-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N38,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N38,-$L$34,0),IF($N38<$A$34,0,IF($N38=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N38-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N38>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N38-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N38,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N38,-$L$35,0),IF($N38<$A$35,0,IF($N38=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N38-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N38>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N38-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N38,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N38,-$L$36,0),IF($N38<$A$36,0,IF($N38=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N38-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N38>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N38-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N38,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N38,-$L$37,0),IF($N38<$A$37,0,IF($N38=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N38-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N38>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N38-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N38,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N38,-$L$38,0),IF($N38<$A$38,0,IF($N38=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N38-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N38>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N38-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N38,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N38,-$L$39,0),IF($N38<$A$39,0,IF($N38=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N38-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N38>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N38-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N38,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N38,-$L$40,0),IF($N38<$A$40,0,IF($N38=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N38-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N38>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N38-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N38,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N38,-$L$41,0),IF($N38<$A$41,0,IF($N38=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N38-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N38>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N38-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N38,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N38,-$L$42,0),IF($N38<$A$42,0,IF($N38=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N38-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N38>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N38-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N38,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N38,-$L$43,0),IF($N38<$A$43,0,IF($N38=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N38-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N38>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N38-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N38,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N38,-$L$44,0),IF($N38<$A$44,0,IF($N38=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N38-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N38>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N38-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N38,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N38,-$L$45,0),IF($N38<$A$45,0,IF($N38=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N38-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N38>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N38-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N38,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N38,-$L$46,0),IF($N38<$A$46,0,IF($N38=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N38-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N38>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N38-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N38,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N38,-$L$47,0),IF($N38<$A$47,0,IF($N38=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N38-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N38>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N38-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,{"$f":"SUM(O38:BF38)","v":0},0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AT$9:AT$58)+AT$8","v":0},2050,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N39,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N39,-$L$8,0),IF($N39<$A$8,0,IF($N39=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N39-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N39>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N39-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N39,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N39,-$L$9,0),IF($N39<$A$9,0,IF($N39=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N39-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N39>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N39-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N39,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N39,-$L$10,0),IF($N39<$A$10,0,IF($N39=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N39-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N39>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N39-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N39,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N39,-$L$11,0),IF($N39<$A$11,0,IF($N39=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N39-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N39>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N39-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N39,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N39,-$L$12,0),IF($N39<$A$12,0,IF($N39=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N39-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N39>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N39-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N39,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N39,-$L$13,0),IF($N39<$A$13,0,IF($N39=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N39-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N39>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N39-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N39,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N39,-$L$14,0),IF($N39<$A$14,0,IF($N39=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N39-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N39>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N39-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N39,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N39,-$L$15,0),IF($N39<$A$15,0,IF($N39=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N39-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N39>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N39-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N39,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N39,-$L$16,0),IF($N39<$A$16,0,IF($N39=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N39-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N39>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N39-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N39,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N39,-$L$17,0),IF($N39<$A$17,0,IF($N39=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N39-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N39>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N39-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N39,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N39,-$L$18,0),IF($N39<$A$18,0,IF($N39=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N39-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N39>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N39-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N39,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N39,-$L$19,0),IF($N39<$A$19,0,IF($N39=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N39-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N39>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N39-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N39,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N39,-$L$20,0),IF($N39<$A$20,0,IF($N39=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N39-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N39>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N39-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N39,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N39,-$L$21,0),IF($N39<$A$21,0,IF($N39=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N39-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N39>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N39-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N39,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N39,-$L$22,0),IF($N39<$A$22,0,IF($N39=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N39-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N39>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N39-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N39,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N39,-$L$23,0),IF($N39<$A$23,0,IF($N39=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N39-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N39>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N39-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N39,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N39,-$L$24,0),IF($N39<$A$24,0,IF($N39=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N39-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N39>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N39-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N39,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N39,-$L$25,0),IF($N39<$A$25,0,IF($N39=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N39-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N39>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N39-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N39,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N39,-$L$26,0),IF($N39<$A$26,0,IF($N39=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N39-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N39>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N39-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N39,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N39,-$L$27,0),IF($N39<$A$27,0,IF($N39=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N39-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N39>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N39-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N39,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N39,-$L$28,0),IF($N39<$A$28,0,IF($N39=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N39-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N39>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N39-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N39,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N39,-$L$29,0),IF($N39<$A$29,0,IF($N39=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N39-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N39>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N39-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N39,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N39,-$L$30,0),IF($N39<$A$30,0,IF($N39=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N39-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N39>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N39-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N39,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N39,-$L$31,0),IF($N39<$A$31,0,IF($N39=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N39-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N39>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N39-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N39,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N39,-$L$32,0),IF($N39<$A$32,0,IF($N39=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N39-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N39>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N39-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N39,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N39,-$L$33,0),IF($N39<$A$33,0,IF($N39=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N39-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N39>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N39-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N39,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N39,-$L$34,0),IF($N39<$A$34,0,IF($N39=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N39-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N39>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N39-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N39,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N39,-$L$35,0),IF($N39<$A$35,0,IF($N39=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N39-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N39>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N39-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N39,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N39,-$L$36,0),IF($N39<$A$36,0,IF($N39=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N39-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N39>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N39-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N39,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N39,-$L$37,0),IF($N39<$A$37,0,IF($N39=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N39-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N39>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N39-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N39,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N39,-$L$38,0),IF($N39<$A$38,0,IF($N39=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N39-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N39>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N39-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N39,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N39,-$L$39,0),IF($N39<$A$39,0,IF($N39=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N39-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N39>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N39-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N39,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N39,-$L$40,0),IF($N39<$A$40,0,IF($N39=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N39-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N39>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N39-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N39,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N39,-$L$41,0),IF($N39<$A$41,0,IF($N39=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N39-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N39>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N39-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N39,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N39,-$L$42,0),IF($N39<$A$42,0,IF($N39=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N39-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N39>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N39-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N39,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N39,-$L$43,0),IF($N39<$A$43,0,IF($N39=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N39-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N39>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N39-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N39,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N39,-$L$44,0),IF($N39<$A$44,0,IF($N39=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N39-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N39>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N39-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N39,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N39,-$L$45,0),IF($N39<$A$45,0,IF($N39=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N39-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N39>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N39-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N39,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N39,-$L$46,0),IF($N39<$A$46,0,IF($N39=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N39-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N39>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N39-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N39,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N39,-$L$47,0),IF($N39<$A$47,0,IF($N39=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N39-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N39>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N39-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AU$9:AU$58)+AU$8","v":0},2051,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N40,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N40,-$L$8,0),IF($N40<$A$8,0,IF($N40=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N40-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N40>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N40-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N40,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N40,-$L$9,0),IF($N40<$A$9,0,IF($N40=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N40-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N40>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N40-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N40,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N40,-$L$10,0),IF($N40<$A$10,0,IF($N40=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N40-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N40>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N40-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N40,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N40,-$L$11,0),IF($N40<$A$11,0,IF($N40=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N40-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N40>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N40-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N40,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N40,-$L$12,0),IF($N40<$A$12,0,IF($N40=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N40-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N40>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N40-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N40,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N40,-$L$13,0),IF($N40<$A$13,0,IF($N40=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N40-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N40>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N40-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N40,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N40,-$L$14,0),IF($N40<$A$14,0,IF($N40=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N40-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N40>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N40-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N40,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N40,-$L$15,0),IF($N40<$A$15,0,IF($N40=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N40-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N40>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N40-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N40,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N40,-$L$16,0),IF($N40<$A$16,0,IF($N40=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N40-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N40>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N40-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N40,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N40,-$L$17,0),IF($N40<$A$17,0,IF($N40=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N40-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N40>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N40-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N40,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N40,-$L$18,0),IF($N40<$A$18,0,IF($N40=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N40-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N40>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N40-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N40,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N40,-$L$19,0),IF($N40<$A$19,0,IF($N40=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N40-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N40>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N40-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N40,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N40,-$L$20,0),IF($N40<$A$20,0,IF($N40=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N40-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N40>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N40-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N40,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N40,-$L$21,0),IF($N40<$A$21,0,IF($N40=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N40-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N40>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N40-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N40,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N40,-$L$22,0),IF($N40<$A$22,0,IF($N40=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N40-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N40>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N40-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N40,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N40,-$L$23,0),IF($N40<$A$23,0,IF($N40=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N40-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N40>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N40-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N40,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N40,-$L$24,0),IF($N40<$A$24,0,IF($N40=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N40-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N40>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N40-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N40,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N40,-$L$25,0),IF($N40<$A$25,0,IF($N40=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N40-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N40>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N40-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N40,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N40,-$L$26,0),IF($N40<$A$26,0,IF($N40=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N40-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N40>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N40-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N40,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N40,-$L$27,0),IF($N40<$A$27,0,IF($N40=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N40-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N40>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N40-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N40,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N40,-$L$28,0),IF($N40<$A$28,0,IF($N40=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N40-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N40>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N40-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N40,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N40,-$L$29,0),IF($N40<$A$29,0,IF($N40=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N40-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N40>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N40-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N40,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N40,-$L$30,0),IF($N40<$A$30,0,IF($N40=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N40-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N40>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N40-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N40,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N40,-$L$31,0),IF($N40<$A$31,0,IF($N40=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N40-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N40>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N40-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N40,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N40,-$L$32,0),IF($N40<$A$32,0,IF($N40=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N40-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N40>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N40-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N40,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N40,-$L$33,0),IF($N40<$A$33,0,IF($N40=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N40-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N40>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N40-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N40,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N40,-$L$34,0),IF($N40<$A$34,0,IF($N40=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N40-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N40>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N40-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N40,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N40,-$L$35,0),IF($N40<$A$35,0,IF($N40=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N40-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N40>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N40-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N40,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N40,-$L$36,0),IF($N40<$A$36,0,IF($N40=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N40-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N40>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N40-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N40,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N40,-$L$37,0),IF($N40<$A$37,0,IF($N40=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N40-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N40>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N40-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N40,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N40,-$L$38,0),IF($N40<$A$38,0,IF($N40=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N40-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N40>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N40-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N40,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N40,-$L$39,0),IF($N40<$A$39,0,IF($N40=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N40-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N40>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N40-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N40,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N40,-$L$40,0),IF($N40<$A$40,0,IF($N40=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N40-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N40>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N40-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N40,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N40,-$L$41,0),IF($N40<$A$41,0,IF($N40=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N40-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N40>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N40-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N40,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N40,-$L$42,0),IF($N40<$A$42,0,IF($N40=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N40-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N40>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N40-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N40,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N40,-$L$43,0),IF($N40<$A$43,0,IF($N40=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N40-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N40>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N40-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N40,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N40,-$L$44,0),IF($N40<$A$44,0,IF($N40=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N40-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N40>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N40-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N40,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N40,-$L$45,0),IF($N40<$A$45,0,IF($N40=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N40-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N40>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N40-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N40,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N40,-$L$46,0),IF($N40<$A$46,0,IF($N40=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N40-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N40>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N40-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N40,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N40,-$L$47,0),IF($N40<$A$47,0,IF($N40=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N40-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N40>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N40-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AV$9:AV$58)+AV$8","v":0},2052,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N41,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N41,-$L$8,0),IF($N41<$A$8,0,IF($N41=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N41-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N41>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N41-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N41,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N41,-$L$9,0),IF($N41<$A$9,0,IF($N41=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N41-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N41>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N41-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N41,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N41,-$L$10,0),IF($N41<$A$10,0,IF($N41=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N41-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N41>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N41-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N41,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N41,-$L$11,0),IF($N41<$A$11,0,IF($N41=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N41-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N41>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N41-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N41,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N41,-$L$12,0),IF($N41<$A$12,0,IF($N41=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N41-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N41>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N41-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N41,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N41,-$L$13,0),IF($N41<$A$13,0,IF($N41=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N41-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N41>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N41-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N41,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N41,-$L$14,0),IF($N41<$A$14,0,IF($N41=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N41-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N41>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N41-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N41,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N41,-$L$15,0),IF($N41<$A$15,0,IF($N41=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N41-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N41>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N41-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N41,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N41,-$L$16,0),IF($N41<$A$16,0,IF($N41=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N41-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N41>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N41-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N41,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N41,-$L$17,0),IF($N41<$A$17,0,IF($N41=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N41-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N41>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N41-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N41,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N41,-$L$18,0),IF($N41<$A$18,0,IF($N41=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N41-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N41>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N41-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N41,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N41,-$L$19,0),IF($N41<$A$19,0,IF($N41=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N41-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N41>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N41-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N41,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N41,-$L$20,0),IF($N41<$A$20,0,IF($N41=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N41-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N41>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N41-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N41,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N41,-$L$21,0),IF($N41<$A$21,0,IF($N41=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N41-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N41>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N41-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N41,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N41,-$L$22,0),IF($N41<$A$22,0,IF($N41=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N41-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N41>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N41-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N41,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N41,-$L$23,0),IF($N41<$A$23,0,IF($N41=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N41-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N41>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N41-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N41,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N41,-$L$24,0),IF($N41<$A$24,0,IF($N41=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N41-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N41>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N41-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N41,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N41,-$L$25,0),IF($N41<$A$25,0,IF($N41=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N41-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N41>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N41-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N41,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N41,-$L$26,0),IF($N41<$A$26,0,IF($N41=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N41-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N41>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N41-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N41,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N41,-$L$27,0),IF($N41<$A$27,0,IF($N41=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N41-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N41>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N41-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N41,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N41,-$L$28,0),IF($N41<$A$28,0,IF($N41=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N41-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N41>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N41-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N41,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N41,-$L$29,0),IF($N41<$A$29,0,IF($N41=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N41-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N41>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N41-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N41,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N41,-$L$30,0),IF($N41<$A$30,0,IF($N41=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N41-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N41>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N41-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N41,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N41,-$L$31,0),IF($N41<$A$31,0,IF($N41=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N41-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N41>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N41-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N41,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N41,-$L$32,0),IF($N41<$A$32,0,IF($N41=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N41-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N41>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N41-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N41,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N41,-$L$33,0),IF($N41<$A$33,0,IF($N41=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N41-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N41>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N41-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N41,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N41,-$L$34,0),IF($N41<$A$34,0,IF($N41=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N41-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N41>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N41-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N41,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N41,-$L$35,0),IF($N41<$A$35,0,IF($N41=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N41-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N41>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N41-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N41,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N41,-$L$36,0),IF($N41<$A$36,0,IF($N41=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N41-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N41>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N41-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N41,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N41,-$L$37,0),IF($N41<$A$37,0,IF($N41=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N41-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N41>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N41-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N41,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N41,-$L$38,0),IF($N41<$A$38,0,IF($N41=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N41-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N41>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N41-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N41,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N41,-$L$39,0),IF($N41<$A$39,0,IF($N41=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N41-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N41>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N41-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N41,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N41,-$L$40,0),IF($N41<$A$40,0,IF($N41=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N41-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N41>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N41-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N41,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N41,-$L$41,0),IF($N41<$A$41,0,IF($N41=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N41-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N41>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N41-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N41,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N41,-$L$42,0),IF($N41<$A$42,0,IF($N41=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N41-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N41>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N41-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N41,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N41,-$L$43,0),IF($N41<$A$43,0,IF($N41=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N41-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N41>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N41-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N41,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N41,-$L$44,0),IF($N41<$A$44,0,IF($N41=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N41-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N41>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N41-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N41,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N41,-$L$45,0),IF($N41<$A$45,0,IF($N41=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N41-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N41>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N41-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N41,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N41,-$L$46,0),IF($N41<$A$46,0,IF($N41=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N41-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N41>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N41-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N41,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N41,-$L$47,0),IF($N41<$A$47,0,IF($N41=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N41-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N41>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N41-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(B84),0,B84)*(tr-1)*(1+$L$52%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(C84),0,C84)*(tr-1)*(1+$L$53%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(D84),0,D84)*(tr-1)*(1+$L$54%)^($N41-date),0)","v":0},{"$f":"IF($N40<fy+sp,IF(ISTEXT(E84),0,E84)*(tr-1)*(1+$L$55%)^($N41-date),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AW$9:AW$58)+AW$8","v":0},2053,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N42,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N42,-$L$8,0),IF($N42<$A$8,0,IF($N42=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N42-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N42>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N42-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N42,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N42,-$L$9,0),IF($N42<$A$9,0,IF($N42=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N42-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N42>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N42-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N42,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N42,-$L$10,0),IF($N42<$A$10,0,IF($N42=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N42-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N42>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N42-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N42,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N42,-$L$11,0),IF($N42<$A$11,0,IF($N42=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N42-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N42>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N42-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N42,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N42,-$L$12,0),IF($N42<$A$12,0,IF($N42=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N42-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N42>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N42-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N42,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N42,-$L$13,0),IF($N42<$A$13,0,IF($N42=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N42-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N42>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N42-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N42,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N42,-$L$14,0),IF($N42<$A$14,0,IF($N42=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N42-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N42>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N42-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N42,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N42,-$L$15,0),IF($N42<$A$15,0,IF($N42=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N42-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N42>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N42-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N42,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N42,-$L$16,0),IF($N42<$A$16,0,IF($N42=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N42-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N42>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N42-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N42,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N42,-$L$17,0),IF($N42<$A$17,0,IF($N42=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N42-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N42>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N42-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N42,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N42,-$L$18,0),IF($N42<$A$18,0,IF($N42=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N42-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N42>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N42-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N42,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N42,-$L$19,0),IF($N42<$A$19,0,IF($N42=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N42-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N42>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N42-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N42,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N42,-$L$20,0),IF($N42<$A$20,0,IF($N42=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N42-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N42>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N42-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N42,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N42,-$L$21,0),IF($N42<$A$21,0,IF($N42=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N42-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N42>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N42-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N42,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N42,-$L$22,0),IF($N42<$A$22,0,IF($N42=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N42-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N42>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N42-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N42,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N42,-$L$23,0),IF($N42<$A$23,0,IF($N42=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N42-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N42>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N42-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N42,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N42,-$L$24,0),IF($N42<$A$24,0,IF($N42=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N42-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N42>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N42-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N42,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N42,-$L$25,0),IF($N42<$A$25,0,IF($N42=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N42-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N42>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N42-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N42,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N42,-$L$26,0),IF($N42<$A$26,0,IF($N42=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N42-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N42>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N42-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N42,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N42,-$L$27,0),IF($N42<$A$27,0,IF($N42=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N42-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N42>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N42-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N42,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N42,-$L$28,0),IF($N42<$A$28,0,IF($N42=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N42-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N42>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N42-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N42,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N42,-$L$29,0),IF($N42<$A$29,0,IF($N42=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N42-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N42>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N42-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N42,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N42,-$L$30,0),IF($N42<$A$30,0,IF($N42=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N42-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N42>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N42-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N42,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N42,-$L$31,0),IF($N42<$A$31,0,IF($N42=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N42-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N42>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N42-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N42,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N42,-$L$32,0),IF($N42<$A$32,0,IF($N42=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N42-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N42>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N42-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N42,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N42,-$L$33,0),IF($N42<$A$33,0,IF($N42=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N42-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N42>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N42-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N42,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N42,-$L$34,0),IF($N42<$A$34,0,IF($N42=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N42-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N42>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N42-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N42,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N42,-$L$35,0),IF($N42<$A$35,0,IF($N42=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N42-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N42>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N42-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N42,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N42,-$L$36,0),IF($N42<$A$36,0,IF($N42=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N42-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N42>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N42-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N42,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N42,-$L$37,0),IF($N42<$A$37,0,IF($N42=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N42-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N42>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N42-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N42,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N42,-$L$38,0),IF($N42<$A$38,0,IF($N42=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N42-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N42>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N42-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N42,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N42,-$L$39,0),IF($N42<$A$39,0,IF($N42=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N42-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N42>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N42-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N42,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N42,-$L$40,0),IF($N42<$A$40,0,IF($N42=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N42-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N42>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N42-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N42,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N42,-$L$41,0),IF($N42<$A$41,0,IF($N42=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N42-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N42>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N42-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N42,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N42,-$L$42,0),IF($N42<$A$42,0,IF($N42=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N42-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N42>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N42-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N42,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N42,-$L$43,0),IF($N42<$A$43,0,IF($N42=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N42-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N42>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N42-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N42,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N42,-$L$44,0),IF($N42<$A$44,0,IF($N42=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N42-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N42>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N42-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N42,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N42,-$L$45,0),IF($N42<$A$45,0,IF($N42=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N42-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N42>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N42-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N42,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N42,-$L$46,0),IF($N42<$A$46,0,IF($N42=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N42-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N42>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N42-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N42,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N42,-$L$47,0),IF($N42<$A$47,0,IF($N42=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N42-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N42>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N42-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AX$9:AX$58)+AX$8","v":0},2054,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N43,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N43,-$L$8,0),IF($N43<$A$8,0,IF($N43=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N43-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N43>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N43-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N43,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N43,-$L$9,0),IF($N43<$A$9,0,IF($N43=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N43-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N43>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N43-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N43,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N43,-$L$10,0),IF($N43<$A$10,0,IF($N43=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N43-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N43>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N43-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N43,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N43,-$L$11,0),IF($N43<$A$11,0,IF($N43=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N43-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N43>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N43-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N43,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N43,-$L$12,0),IF($N43<$A$12,0,IF($N43=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N43-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N43>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N43-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N43,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N43,-$L$13,0),IF($N43<$A$13,0,IF($N43=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N43-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N43>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N43-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N43,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N43,-$L$14,0),IF($N43<$A$14,0,IF($N43=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N43-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N43>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N43-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N43,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N43,-$L$15,0),IF($N43<$A$15,0,IF($N43=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N43-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N43>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N43-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N43,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N43,-$L$16,0),IF($N43<$A$16,0,IF($N43=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N43-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N43>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N43-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N43,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N43,-$L$17,0),IF($N43<$A$17,0,IF($N43=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N43-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N43>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N43-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N43,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N43,-$L$18,0),IF($N43<$A$18,0,IF($N43=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N43-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N43>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N43-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N43,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N43,-$L$19,0),IF($N43<$A$19,0,IF($N43=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N43-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N43>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N43-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N43,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N43,-$L$20,0),IF($N43<$A$20,0,IF($N43=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N43-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N43>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N43-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N43,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N43,-$L$21,0),IF($N43<$A$21,0,IF($N43=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N43-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N43>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N43-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N43,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N43,-$L$22,0),IF($N43<$A$22,0,IF($N43=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N43-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N43>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N43-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N43,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N43,-$L$23,0),IF($N43<$A$23,0,IF($N43=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N43-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N43>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N43-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N43,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N43,-$L$24,0),IF($N43<$A$24,0,IF($N43=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N43-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N43>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N43-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N43,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N43,-$L$25,0),IF($N43<$A$25,0,IF($N43=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N43-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N43>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N43-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N43,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N43,-$L$26,0),IF($N43<$A$26,0,IF($N43=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N43-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N43>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N43-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N43,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N43,-$L$27,0),IF($N43<$A$27,0,IF($N43=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N43-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N43>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N43-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N43,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N43,-$L$28,0),IF($N43<$A$28,0,IF($N43=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N43-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N43>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N43-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N43,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N43,-$L$29,0),IF($N43<$A$29,0,IF($N43=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N43-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N43>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N43-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N43,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N43,-$L$30,0),IF($N43<$A$30,0,IF($N43=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N43-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N43>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N43-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N43,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N43,-$L$31,0),IF($N43<$A$31,0,IF($N43=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N43-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N43>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N43-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N43,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N43,-$L$32,0),IF($N43<$A$32,0,IF($N43=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N43-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N43>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N43-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N43,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N43,-$L$33,0),IF($N43<$A$33,0,IF($N43=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N43-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N43>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N43-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N43,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N43,-$L$34,0),IF($N43<$A$34,0,IF($N43=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N43-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N43>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N43-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N43,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N43,-$L$35,0),IF($N43<$A$35,0,IF($N43=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N43-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N43>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N43-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N43,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N43,-$L$36,0),IF($N43<$A$36,0,IF($N43=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N43-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N43>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N43-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N43,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N43,-$L$37,0),IF($N43<$A$37,0,IF($N43=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N43-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N43>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N43-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N43,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N43,-$L$38,0),IF($N43<$A$38,0,IF($N43=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N43-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N43>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N43-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N43,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N43,-$L$39,0),IF($N43<$A$39,0,IF($N43=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N43-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N43>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N43-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N43,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N43,-$L$40,0),IF($N43<$A$40,0,IF($N43=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N43-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N43>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N43-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N43,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N43,-$L$41,0),IF($N43<$A$41,0,IF($N43=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N43-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N43>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N43-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N43,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N43,-$L$42,0),IF($N43<$A$42,0,IF($N43=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N43-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N43>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N43-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N43,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N43,-$L$43,0),IF($N43<$A$43,0,IF($N43=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N43-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N43>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N43-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N43,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N43,-$L$44,0),IF($N43<$A$44,0,IF($N43=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N43-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N43>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N43-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N43,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N43,-$L$45,0),IF($N43<$A$45,0,IF($N43=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N43-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N43>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N43-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N43,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N43,-$L$46,0),IF($N43<$A$46,0,IF($N43=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N43-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N43>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N43-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N43,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N43,-$L$47,0),IF($N43<$A$47,0,IF($N43=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N43-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N43>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N43-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AY$9:AY$58)+AY$8","v":0},2055,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N44,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N44,-$L$8,0),IF($N44<$A$8,0,IF($N44=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N44-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N44>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N44-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N44,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N44,-$L$9,0),IF($N44<$A$9,0,IF($N44=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N44-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N44>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N44-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N44,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N44,-$L$10,0),IF($N44<$A$10,0,IF($N44=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N44-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N44>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N44-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N44,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N44,-$L$11,0),IF($N44<$A$11,0,IF($N44=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N44-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N44>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N44-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N44,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N44,-$L$12,0),IF($N44<$A$12,0,IF($N44=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N44-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N44>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N44-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N44,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N44,-$L$13,0),IF($N44<$A$13,0,IF($N44=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N44-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N44>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N44-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N44,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N44,-$L$14,0),IF($N44<$A$14,0,IF($N44=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N44-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N44>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N44-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N44,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N44,-$L$15,0),IF($N44<$A$15,0,IF($N44=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N44-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N44>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N44-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N44,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N44,-$L$16,0),IF($N44<$A$16,0,IF($N44=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N44-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N44>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N44-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N44,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N44,-$L$17,0),IF($N44<$A$17,0,IF($N44=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N44-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N44>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N44-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N44,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N44,-$L$18,0),IF($N44<$A$18,0,IF($N44=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N44-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N44>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N44-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N44,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N44,-$L$19,0),IF($N44<$A$19,0,IF($N44=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N44-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N44>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N44-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N44,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N44,-$L$20,0),IF($N44<$A$20,0,IF($N44=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N44-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N44>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N44-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N44,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N44,-$L$21,0),IF($N44<$A$21,0,IF($N44=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N44-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N44>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N44-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N44,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N44,-$L$22,0),IF($N44<$A$22,0,IF($N44=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N44-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N44>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N44-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N44,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N44,-$L$23,0),IF($N44<$A$23,0,IF($N44=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N44-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N44>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N44-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N44,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N44,-$L$24,0),IF($N44<$A$24,0,IF($N44=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N44-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N44>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N44-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N44,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N44,-$L$25,0),IF($N44<$A$25,0,IF($N44=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N44-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N44>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N44-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N44,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N44,-$L$26,0),IF($N44<$A$26,0,IF($N44=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N44-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N44>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N44-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N44,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N44,-$L$27,0),IF($N44<$A$27,0,IF($N44=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N44-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N44>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N44-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N44,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N44,-$L$28,0),IF($N44<$A$28,0,IF($N44=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N44-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N44>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N44-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N44,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N44,-$L$29,0),IF($N44<$A$29,0,IF($N44=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N44-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N44>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N44-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N44,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N44,-$L$30,0),IF($N44<$A$30,0,IF($N44=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N44-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N44>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N44-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N44,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N44,-$L$31,0),IF($N44<$A$31,0,IF($N44=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N44-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N44>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N44-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N44,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N44,-$L$32,0),IF($N44<$A$32,0,IF($N44=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N44-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N44>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N44-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N44,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N44,-$L$33,0),IF($N44<$A$33,0,IF($N44=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N44-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N44>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N44-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N44,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N44,-$L$34,0),IF($N44<$A$34,0,IF($N44=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N44-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N44>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N44-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N44,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N44,-$L$35,0),IF($N44<$A$35,0,IF($N44=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N44-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N44>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N44-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N44,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N44,-$L$36,0),IF($N44<$A$36,0,IF($N44=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N44-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N44>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N44-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N44,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N44,-$L$37,0),IF($N44<$A$37,0,IF($N44=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N44-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N44>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N44-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N44,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N44,-$L$38,0),IF($N44<$A$38,0,IF($N44=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N44-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N44>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N44-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N44,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N44,-$L$39,0),IF($N44<$A$39,0,IF($N44=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N44-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N44>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N44-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N44,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N44,-$L$40,0),IF($N44<$A$40,0,IF($N44=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N44-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N44>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N44-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N44,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N44,-$L$41,0),IF($N44<$A$41,0,IF($N44=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N44-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N44>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N44-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N44,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N44,-$L$42,0),IF($N44<$A$42,0,IF($N44=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N44-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N44>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N44-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N44,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N44,-$L$43,0),IF($N44<$A$43,0,IF($N44=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N44-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N44>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N44-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N44,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N44,-$L$44,0),IF($N44<$A$44,0,IF($N44=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N44-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N44>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N44-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N44,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N44,-$L$45,0),IF($N44<$A$45,0,IF($N44=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N44-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N44>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N44-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N44,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N44,-$L$46,0),IF($N44<$A$46,0,IF($N44=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N44-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N44>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N44-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N44,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N44,-$L$47,0),IF($N44<$A$47,0,IF($N44=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N44-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N44>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N44-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,AZ$9:AZ$58)+AZ$8","v":0},2056,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N45,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N45,-$L$8,0),IF($N45<$A$8,0,IF($N45=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N45-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N45>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N45-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N45,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N45,-$L$9,0),IF($N45<$A$9,0,IF($N45=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N45-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N45>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N45-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N45,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N45,-$L$10,0),IF($N45<$A$10,0,IF($N45=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N45-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N45>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N45-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N45,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N45,-$L$11,0),IF($N45<$A$11,0,IF($N45=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N45-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N45>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N45-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N45,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N45,-$L$12,0),IF($N45<$A$12,0,IF($N45=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N45-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N45>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N45-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N45,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N45,-$L$13,0),IF($N45<$A$13,0,IF($N45=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N45-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N45>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N45-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N45,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N45,-$L$14,0),IF($N45<$A$14,0,IF($N45=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N45-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N45>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N45-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N45,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N45,-$L$15,0),IF($N45<$A$15,0,IF($N45=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N45-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N45>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N45-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N45,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N45,-$L$16,0),IF($N45<$A$16,0,IF($N45=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N45-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N45>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N45-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N45,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N45,-$L$17,0),IF($N45<$A$17,0,IF($N45=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N45-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N45>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N45-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N45,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N45,-$L$18,0),IF($N45<$A$18,0,IF($N45=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N45-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N45>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N45-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N45,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N45,-$L$19,0),IF($N45<$A$19,0,IF($N45=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N45-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N45>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N45-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N45,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N45,-$L$20,0),IF($N45<$A$20,0,IF($N45=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N45-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N45>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N45-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N45,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N45,-$L$21,0),IF($N45<$A$21,0,IF($N45=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N45-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N45>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N45-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N45,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N45,-$L$22,0),IF($N45<$A$22,0,IF($N45=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N45-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N45>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N45-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N45,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N45,-$L$23,0),IF($N45<$A$23,0,IF($N45=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N45-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N45>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N45-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N45,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N45,-$L$24,0),IF($N45<$A$24,0,IF($N45=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N45-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N45>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N45-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N45,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N45,-$L$25,0),IF($N45<$A$25,0,IF($N45=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N45-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N45>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N45-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N45,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N45,-$L$26,0),IF($N45<$A$26,0,IF($N45=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N45-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N45>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N45-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N45,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N45,-$L$27,0),IF($N45<$A$27,0,IF($N45=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N45-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N45>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N45-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N45,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N45,-$L$28,0),IF($N45<$A$28,0,IF($N45=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N45-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N45>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N45-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N45,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N45,-$L$29,0),IF($N45<$A$29,0,IF($N45=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N45-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N45>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N45-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N45,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N45,-$L$30,0),IF($N45<$A$30,0,IF($N45=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N45-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N45>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N45-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N45,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N45,-$L$31,0),IF($N45<$A$31,0,IF($N45=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N45-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N45>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N45-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N45,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N45,-$L$32,0),IF($N45<$A$32,0,IF($N45=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N45-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N45>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N45-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N45,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N45,-$L$33,0),IF($N45<$A$33,0,IF($N45=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N45-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N45>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N45-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N45,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N45,-$L$34,0),IF($N45<$A$34,0,IF($N45=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N45-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N45>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N45-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N45,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N45,-$L$35,0),IF($N45<$A$35,0,IF($N45=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N45-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N45>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N45-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N45,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N45,-$L$36,0),IF($N45<$A$36,0,IF($N45=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N45-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N45>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N45-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N45,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N45,-$L$37,0),IF($N45<$A$37,0,IF($N45=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N45-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N45>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N45-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N45,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N45,-$L$38,0),IF($N45<$A$38,0,IF($N45=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N45-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N45>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N45-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N45,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N45,-$L$39,0),IF($N45<$A$39,0,IF($N45=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N45-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N45>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N45-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N45,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N45,-$L$40,0),IF($N45<$A$40,0,IF($N45=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N45-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N45>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N45-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N45,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N45,-$L$41,0),IF($N45<$A$41,0,IF($N45=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N45-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N45>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N45-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N45,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N45,-$L$42,0),IF($N45<$A$42,0,IF($N45=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N45-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N45>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N45-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N45,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N45,-$L$43,0),IF($N45<$A$43,0,IF($N45=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N45-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N45>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N45-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N45,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N45,-$L$44,0),IF($N45<$A$44,0,IF($N45=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N45-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N45>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N45-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N45,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N45,-$L$45,0),IF($N45<$A$45,0,IF($N45=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N45-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N45>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N45-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N45,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N45,-$L$46,0),IF($N45<$A$46,0,IF($N45=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N45-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N45>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N45-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N45,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N45,-$L$47,0),IF($N45<$A$47,0,IF($N45=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N45-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N45>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N45-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,BA$9:BA$58)+BA$8","v":0},2057,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N46,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N46,-$L$8,0),IF($N46<$A$8,0,IF($N46=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N46-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N46>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N46-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N46,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N46,-$L$9,0),IF($N46<$A$9,0,IF($N46=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N46-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N46>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N46-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N46,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N46,-$L$10,0),IF($N46<$A$10,0,IF($N46=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N46-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N46>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N46-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N46,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N46,-$L$11,0),IF($N46<$A$11,0,IF($N46=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N46-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N46>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N46-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N46,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N46,-$L$12,0),IF($N46<$A$12,0,IF($N46=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N46-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N46>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N46-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N46,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N46,-$L$13,0),IF($N46<$A$13,0,IF($N46=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N46-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N46>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N46-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N46,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N46,-$L$14,0),IF($N46<$A$14,0,IF($N46=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N46-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N46>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N46-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N46,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N46,-$L$15,0),IF($N46<$A$15,0,IF($N46=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N46-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N46>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N46-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N46,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N46,-$L$16,0),IF($N46<$A$16,0,IF($N46=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N46-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N46>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N46-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N46,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N46,-$L$17,0),IF($N46<$A$17,0,IF($N46=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N46-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N46>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N46-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N46,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N46,-$L$18,0),IF($N46<$A$18,0,IF($N46=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N46-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N46>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N46-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N46,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N46,-$L$19,0),IF($N46<$A$19,0,IF($N46=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N46-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N46>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N46-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N46,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N46,-$L$20,0),IF($N46<$A$20,0,IF($N46=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N46-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N46>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N46-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N46,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N46,-$L$21,0),IF($N46<$A$21,0,IF($N46=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N46-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N46>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N46-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N46,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N46,-$L$22,0),IF($N46<$A$22,0,IF($N46=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N46-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N46>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N46-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N46,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N46,-$L$23,0),IF($N46<$A$23,0,IF($N46=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N46-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N46>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N46-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N46,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N46,-$L$24,0),IF($N46<$A$24,0,IF($N46=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N46-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N46>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N46-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N46,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N46,-$L$25,0),IF($N46<$A$25,0,IF($N46=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N46-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N46>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N46-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N46,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N46,-$L$26,0),IF($N46<$A$26,0,IF($N46=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N46-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N46>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N46-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N46,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N46,-$L$27,0),IF($N46<$A$27,0,IF($N46=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N46-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N46>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N46-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N46,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N46,-$L$28,0),IF($N46<$A$28,0,IF($N46=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N46-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N46>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N46-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N46,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N46,-$L$29,0),IF($N46<$A$29,0,IF($N46=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N46-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N46>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N46-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N46,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N46,-$L$30,0),IF($N46<$A$30,0,IF($N46=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N46-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N46>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N46-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N46,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N46,-$L$31,0),IF($N46<$A$31,0,IF($N46=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N46-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N46>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N46-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N46,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N46,-$L$32,0),IF($N46<$A$32,0,IF($N46=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N46-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N46>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N46-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N46,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N46,-$L$33,0),IF($N46<$A$33,0,IF($N46=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N46-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N46>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N46-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N46,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N46,-$L$34,0),IF($N46<$A$34,0,IF($N46=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N46-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N46>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N46-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N46,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N46,-$L$35,0),IF($N46<$A$35,0,IF($N46=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N46-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N46>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N46-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N46,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N46,-$L$36,0),IF($N46<$A$36,0,IF($N46=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N46-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N46>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N46-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N46,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N46,-$L$37,0),IF($N46<$A$37,0,IF($N46=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N46-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N46>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N46-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N46,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N46,-$L$38,0),IF($N46<$A$38,0,IF($N46=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N46-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N46>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N46-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N46,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N46,-$L$39,0),IF($N46<$A$39,0,IF($N46=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N46-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N46>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N46-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N46,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N46,-$L$40,0),IF($N46<$A$40,0,IF($N46=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N46-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N46>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N46-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N46,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N46,-$L$41,0),IF($N46<$A$41,0,IF($N46=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N46-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N46>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N46-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N46,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N46,-$L$42,0),IF($N46<$A$42,0,IF($N46=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N46-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N46>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N46-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N46,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N46,-$L$43,0),IF($N46<$A$43,0,IF($N46=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N46-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N46>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N46-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N46,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N46,-$L$44,0),IF($N46<$A$44,0,IF($N46=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N46-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N46>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N46-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N46,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N46,-$L$45,0),IF($N46<$A$45,0,IF($N46=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N46-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N46>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N46-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N46,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N46,-$L$46,0),IF($N46<$A$46,0,IF($N46=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N46-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N46>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N46-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N46,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N46,-$L$47,0),IF($N46<$A$47,0,IF($N46=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N46-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N46>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N46-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.5,null,null,0,"",0,0,{"$f":"NPV(i,BB$9:BB$58)+BB$8","v":0},2058,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N47,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N47,-$L$8,0),IF($N47<$A$8,0,IF($N47=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N47-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N47>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N47-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N47,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N47,-$L$9,0),IF($N47<$A$9,0,IF($N47=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N47-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N47>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N47-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N47,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N47,-$L$10,0),IF($N47<$A$10,0,IF($N47=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N47-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N47>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N47-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N47,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N47,-$L$11,0),IF($N47<$A$11,0,IF($N47=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N47-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N47>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N47-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N47,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N47,-$L$12,0),IF($N47<$A$12,0,IF($N47=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N47-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N47>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N47-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N47,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N47,-$L$13,0),IF($N47<$A$13,0,IF($N47=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N47-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N47>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N47-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N47,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N47,-$L$14,0),IF($N47<$A$14,0,IF($N47=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N47-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N47>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N47-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N47,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N47,-$L$15,0),IF($N47<$A$15,0,IF($N47=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N47-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N47>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N47-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N47,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N47,-$L$16,0),IF($N47<$A$16,0,IF($N47=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N47-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N47>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N47-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N47,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N47,-$L$17,0),IF($N47<$A$17,0,IF($N47=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N47-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N47>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N47-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N47,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N47,-$L$18,0),IF($N47<$A$18,0,IF($N47=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N47-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N47>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N47-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N47,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N47,-$L$19,0),IF($N47<$A$19,0,IF($N47=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N47-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N47>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N47-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N47,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N47,-$L$20,0),IF($N47<$A$20,0,IF($N47=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N47-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N47>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N47-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N47,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N47,-$L$21,0),IF($N47<$A$21,0,IF($N47=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N47-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N47>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N47-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N47,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N47,-$L$22,0),IF($N47<$A$22,0,IF($N47=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N47-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N47>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N47-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N47,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N47,-$L$23,0),IF($N47<$A$23,0,IF($N47=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N47-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N47>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N47-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N47,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N47,-$L$24,0),IF($N47<$A$24,0,IF($N47=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N47-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N47>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N47-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N47,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N47,-$L$25,0),IF($N47<$A$25,0,IF($N47=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N47-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N47>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N47-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N47,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N47,-$L$26,0),IF($N47<$A$26,0,IF($N47=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N47-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N47>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N47-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N47,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N47,-$L$27,0),IF($N47<$A$27,0,IF($N47=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N47-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N47>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N47-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N47,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N47,-$L$28,0),IF($N47<$A$28,0,IF($N47=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N47-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N47>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N47-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N47,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N47,-$L$29,0),IF($N47<$A$29,0,IF($N47=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N47-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N47>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N47-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N47,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N47,-$L$30,0),IF($N47<$A$30,0,IF($N47=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N47-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N47>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N47-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N47,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N47,-$L$31,0),IF($N47<$A$31,0,IF($N47=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N47-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N47>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N47-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N47,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N47,-$L$32,0),IF($N47<$A$32,0,IF($N47=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N47-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N47>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N47-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N47,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N47,-$L$33,0),IF($N47<$A$33,0,IF($N47=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N47-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N47>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N47-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N47,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N47,-$L$34,0),IF($N47<$A$34,0,IF($N47=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N47-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N47>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N47-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N47,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N47,-$L$35,0),IF($N47<$A$35,0,IF($N47=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N47-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N47>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N47-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N47,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N47,-$L$36,0),IF($N47<$A$36,0,IF($N47=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N47-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N47>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N47-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N47,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N47,-$L$37,0),IF($N47<$A$37,0,IF($N47=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N47-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N47>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N47-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N47,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N47,-$L$38,0),IF($N47<$A$38,0,IF($N47=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N47-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N47>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N47-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N47,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N47,-$L$39,0),IF($N47<$A$39,0,IF($N47=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N47-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N47>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N47-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N47,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N47,-$L$40,0),IF($N47<$A$40,0,IF($N47=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N47-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N47>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N47-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N47,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N47,-$L$41,0),IF($N47<$A$41,0,IF($N47=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N47-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N47>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N47-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N47,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N47,-$L$42,0),IF($N47<$A$42,0,IF($N47=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N47-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N47>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N47-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N47,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N47,-$L$43,0),IF($N47<$A$43,0,IF($N47=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N47-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N47>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N47-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N47,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N47,-$L$44,0),IF($N47<$A$44,0,IF($N47=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N47-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N47>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N47-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N47,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N47,-$L$45,0),IF($N47<$A$45,0,IF($N47=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N47-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N47>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N47-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N47,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N47,-$L$46,0),IF($N47<$A$46,0,IF($N47=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N47-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N47>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N47-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N47,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N47,-$L$47,0),IF($N47<$A$47,0,IF($N47=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N47-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N47>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N47-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"IF(AND(NOT(TRIM(G47)=\"\"),NOT(G47=0),NOT(G47=\"exp\"),NOT(G47=\"atx\"),OR(H47=0,ISTEXT(H47))),1,0)","v":0},{"$f":"IF(OR(K47=0,K47>1,K47<-1),0,1)","v":0},0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8:L47)","v":779.17851864706972},{"$f":"SUM(M8:M47)","v":-612.94671959004279},2059,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N48,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N48,-$L$8,0),IF($N48<$A$8,0,IF($N48=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N48-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N48>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N48-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N48,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N48,-$L$9,0),IF($N48<$A$9,0,IF($N48=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N48-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N48>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N48-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N48,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N48,-$L$10,0),IF($N48<$A$10,0,IF($N48=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N48-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N48>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N48-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N48,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N48,-$L$11,0),IF($N48<$A$11,0,IF($N48=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N48-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N48>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N48-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N48,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N48,-$L$12,0),IF($N48<$A$12,0,IF($N48=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N48-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N48>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N48-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N48,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N48,-$L$13,0),IF($N48<$A$13,0,IF($N48=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N48-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N48>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N48-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N48,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N48,-$L$14,0),IF($N48<$A$14,0,IF($N48=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N48-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N48>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N48-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N48,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N48,-$L$15,0),IF($N48<$A$15,0,IF($N48=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N48-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N48>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N48-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N48,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N48,-$L$16,0),IF($N48<$A$16,0,IF($N48=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N48-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N48>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N48-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N48,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N48,-$L$17,0),IF($N48<$A$17,0,IF($N48=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N48-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N48>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N48-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N48,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N48,-$L$18,0),IF($N48<$A$18,0,IF($N48=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N48-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N48>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N48-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N48,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N48,-$L$19,0),IF($N48<$A$19,0,IF($N48=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N48-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N48>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N48-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N48,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N48,-$L$20,0),IF($N48<$A$20,0,IF($N48=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N48-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N48>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N48-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N48,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N48,-$L$21,0),IF($N48<$A$21,0,IF($N48=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N48-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N48>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N48-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N48,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N48,-$L$22,0),IF($N48<$A$22,0,IF($N48=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N48-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N48>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N48-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N48,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N48,-$L$23,0),IF($N48<$A$23,0,IF($N48=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N48-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N48>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N48-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N48,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N48,-$L$24,0),IF($N48<$A$24,0,IF($N48=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N48-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N48>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N48-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N48,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N48,-$L$25,0),IF($N48<$A$25,0,IF($N48=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N48-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N48>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N48-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N48,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N48,-$L$26,0),IF($N48<$A$26,0,IF($N48=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N48-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N48>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N48-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N48,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N48,-$L$27,0),IF($N48<$A$27,0,IF($N48=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N48-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N48>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N48-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N48,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N48,-$L$28,0),IF($N48<$A$28,0,IF($N48=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N48-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N48>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N48-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N48,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N48,-$L$29,0),IF($N48<$A$29,0,IF($N48=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N48-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N48>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N48-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N48,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N48,-$L$30,0),IF($N48<$A$30,0,IF($N48=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N48-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N48>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N48-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N48,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N48,-$L$31,0),IF($N48<$A$31,0,IF($N48=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N48-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N48>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N48-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N48,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N48,-$L$32,0),IF($N48<$A$32,0,IF($N48=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N48-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N48>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N48-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N48,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N48,-$L$33,0),IF($N48<$A$33,0,IF($N48=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N48-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N48>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N48-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N48,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N48,-$L$34,0),IF($N48<$A$34,0,IF($N48=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N48-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N48>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N48-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N48,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N48,-$L$35,0),IF($N48<$A$35,0,IF($N48=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N48-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N48>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N48-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N48,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N48,-$L$36,0),IF($N48<$A$36,0,IF($N48=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N48-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N48>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N48-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N48,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N48,-$L$37,0),IF($N48<$A$37,0,IF($N48=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N48-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N48>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N48-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N48,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N48,-$L$38,0),IF($N48<$A$38,0,IF($N48=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N48-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N48>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N48-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N48,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N48,-$L$39,0),IF($N48<$A$39,0,IF($N48=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N48-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N48>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N48-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N48,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N48,-$L$40,0),IF($N48<$A$40,0,IF($N48=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N48-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N48>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N48-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N48,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N48,-$L$41,0),IF($N48<$A$41,0,IF($N48=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N48-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N48>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N48-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N48,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N48,-$L$42,0),IF($N48<$A$42,0,IF($N48=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N48-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N48>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N48-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N48,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N48,-$L$43,0),IF($N48<$A$43,0,IF($N48=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N48-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N48>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N48-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N48,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N48,-$L$44,0),IF($N48<$A$44,0,IF($N48=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N48-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N48>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N48-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N48,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N48,-$L$45,0),IF($N48<$A$45,0,IF($N48=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N48-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N48>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N48-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N48,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N48,-$L$46,0),IF($N48<$A$46,0,IF($N48=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N48-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N48>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N48-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N48,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N48,-$L$47,0),IF($N48<$A$47,0,IF($N48=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N48-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N48>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N48-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0,{"$f":"SUM(BH8:BH47)","v":0},{"$f":"SUM(BI8:BI47)","v":0},{"$f":"SUM(BJ8:BJ47)","v":0},{"$f":"SUM(BK8:BK47)","v":0}]
[{"$f":"IF(BK48=0,\"\",\"Warning: One or more expenditures are not eligible for the selected bonus depreciation in the year entered.\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N49,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N49,-$L$8,0),IF($N49<$A$8,0,IF($N49=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N49-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N49>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N49-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N49,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N49,-$L$9,0),IF($N49<$A$9,0,IF($N49=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N49-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N49>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N49-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N49,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N49,-$L$10,0),IF($N49<$A$10,0,IF($N49=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N49-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N49>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N49-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N49,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N49,-$L$11,0),IF($N49<$A$11,0,IF($N49=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N49-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N49>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N49-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N49,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N49,-$L$12,0),IF($N49<$A$12,0,IF($N49=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N49-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N49>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N49-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N49,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N49,-$L$13,0),IF($N49<$A$13,0,IF($N49=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N49-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N49>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N49-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N49,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N49,-$L$14,0),IF($N49<$A$14,0,IF($N49=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N49-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N49>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N49-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N49,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N49,-$L$15,0),IF($N49<$A$15,0,IF($N49=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N49-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N49>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N49-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N49,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N49,-$L$16,0),IF($N49<$A$16,0,IF($N49=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N49-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N49>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N49-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N49,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N49,-$L$17,0),IF($N49<$A$17,0,IF($N49=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N49-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N49>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N49-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N49,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N49,-$L$18,0),IF($N49<$A$18,0,IF($N49=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N49-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N49>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N49-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N49,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N49,-$L$19,0),IF($N49<$A$19,0,IF($N49=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N49-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N49>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N49-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N49,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N49,-$L$20,0),IF($N49<$A$20,0,IF($N49=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N49-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N49>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N49-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N49,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N49,-$L$21,0),IF($N49<$A$21,0,IF($N49=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N49-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N49>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N49-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N49,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N49,-$L$22,0),IF($N49<$A$22,0,IF($N49=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N49-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N49>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N49-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N49,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N49,-$L$23,0),IF($N49<$A$23,0,IF($N49=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N49-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N49>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N49-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N49,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N49,-$L$24,0),IF($N49<$A$24,0,IF($N49=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N49-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N49>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N49-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N49,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N49,-$L$25,0),IF($N49<$A$25,0,IF($N49=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N49-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N49>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N49-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N49,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N49,-$L$26,0),IF($N49<$A$26,0,IF($N49=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N49-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N49>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N49-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N49,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N49,-$L$27,0),IF($N49<$A$27,0,IF($N49=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N49-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N49>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N49-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N49,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N49,-$L$28,0),IF($N49<$A$28,0,IF($N49=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N49-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N49>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N49-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N49,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N49,-$L$29,0),IF($N49<$A$29,0,IF($N49=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N49-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N49>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N49-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N49,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N49,-$L$30,0),IF($N49<$A$30,0,IF($N49=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N49-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N49>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N49-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N49,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N49,-$L$31,0),IF($N49<$A$31,0,IF($N49=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N49-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N49>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N49-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N49,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N49,-$L$32,0),IF($N49<$A$32,0,IF($N49=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N49-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N49>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N49-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N49,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N49,-$L$33,0),IF($N49<$A$33,0,IF($N49=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N49-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N49>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N49-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N49,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N49,-$L$34,0),IF($N49<$A$34,0,IF($N49=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N49-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N49>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N49-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N49,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N49,-$L$35,0),IF($N49<$A$35,0,IF($N49=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N49-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N49>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N49-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N49,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N49,-$L$36,0),IF($N49<$A$36,0,IF($N49=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N49-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N49>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N49-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N49,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N49,-$L$37,0),IF($N49<$A$37,0,IF($N49=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N49-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N49>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N49-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N49,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N49,-$L$38,0),IF($N49<$A$38,0,IF($N49=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N49-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N49>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N49-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N49,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N49,-$L$39,0),IF($N49<$A$39,0,IF($N49=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N49-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N49>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N49-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N49,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N49,-$L$40,0),IF($N49<$A$40,0,IF($N49=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N49-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N49>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N49-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N49,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N49,-$L$41,0),IF($N49<$A$41,0,IF($N49=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N49-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N49>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N49-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N49,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N49,-$L$42,0),IF($N49<$A$42,0,IF($N49=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N49-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N49>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N49-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N49,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N49,-$L$43,0),IF($N49<$A$43,0,IF($N49=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N49-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N49>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N49-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N49,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N49,-$L$44,0),IF($N49<$A$44,0,IF($N49=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N49-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N49>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N49-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N49,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N49,-$L$45,0),IF($N49<$A$45,0,IF($N49=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N49-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N49>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N49-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N49,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N49,-$L$46,0),IF($N49<$A$46,0,IF($N49=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N49-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N49>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N49-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N49,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N49,-$L$47,0),IF($N49<$A$47,0,IF($N49=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N49-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N49>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N49-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"\"Operating Expenses (+) and Revenues (-) Over \"&sp&\" Years (\"&fy&\"-\"&fy+sp-1&\") in $000\"","v":"Operating Expenses (+) and Revenues (-) Over 10 Years (2019-2028) in $000"},null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N50,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N50,-$L$8,0),IF($N50<$A$8,0,IF($N50=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N50-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N50>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N50-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N50,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N50,-$L$9,0),IF($N50<$A$9,0,IF($N50=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N50-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N50>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N50-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N50,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N50,-$L$10,0),IF($N50<$A$10,0,IF($N50=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N50-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N50>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N50-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N50,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N50,-$L$11,0),IF($N50<$A$11,0,IF($N50=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N50-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N50>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N50-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N50,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N50,-$L$12,0),IF($N50<$A$12,0,IF($N50=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N50-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N50>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N50-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N50,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N50,-$L$13,0),IF($N50<$A$13,0,IF($N50=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N50-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N50>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N50-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N50,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N50,-$L$14,0),IF($N50<$A$14,0,IF($N50=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N50-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N50>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N50-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N50,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N50,-$L$15,0),IF($N50<$A$15,0,IF($N50=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N50-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N50>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N50-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N50,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N50,-$L$16,0),IF($N50<$A$16,0,IF($N50=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N50-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N50>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N50-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N50,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N50,-$L$17,0),IF($N50<$A$17,0,IF($N50=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N50-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N50>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N50-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N50,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N50,-$L$18,0),IF($N50<$A$18,0,IF($N50=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N50-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N50>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N50-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N50,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N50,-$L$19,0),IF($N50<$A$19,0,IF($N50=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N50-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N50>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N50-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N50,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N50,-$L$20,0),IF($N50<$A$20,0,IF($N50=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N50-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N50>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N50-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N50,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N50,-$L$21,0),IF($N50<$A$21,0,IF($N50=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N50-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N50>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N50-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N50,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N50,-$L$22,0),IF($N50<$A$22,0,IF($N50=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N50-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N50>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N50-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N50,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N50,-$L$23,0),IF($N50<$A$23,0,IF($N50=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N50-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N50>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N50-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N50,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N50,-$L$24,0),IF($N50<$A$24,0,IF($N50=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N50-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N50>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N50-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N50,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N50,-$L$25,0),IF($N50<$A$25,0,IF($N50=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N50-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N50>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N50-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N50,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N50,-$L$26,0),IF($N50<$A$26,0,IF($N50=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N50-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N50>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N50-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N50,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N50,-$L$27,0),IF($N50<$A$27,0,IF($N50=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N50-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N50>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N50-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N50,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N50,-$L$28,0),IF($N50<$A$28,0,IF($N50=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N50-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N50>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N50-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N50,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N50,-$L$29,0),IF($N50<$A$29,0,IF($N50=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N50-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N50>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N50-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N50,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N50,-$L$30,0),IF($N50<$A$30,0,IF($N50=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N50-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N50>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N50-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N50,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N50,-$L$31,0),IF($N50<$A$31,0,IF($N50=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N50-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N50>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N50-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N50,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N50,-$L$32,0),IF($N50<$A$32,0,IF($N50=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N50-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N50>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N50-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N50,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N50,-$L$33,0),IF($N50<$A$33,0,IF($N50=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N50-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N50>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N50-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N50,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N50,-$L$34,0),IF($N50<$A$34,0,IF($N50=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N50-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N50>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N50-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N50,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N50,-$L$35,0),IF($N50<$A$35,0,IF($N50=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N50-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N50>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N50-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N50,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N50,-$L$36,0),IF($N50<$A$36,0,IF($N50=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N50-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N50>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N50-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N50,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N50,-$L$37,0),IF($N50<$A$37,0,IF($N50=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N50-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N50>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N50-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N50,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N50,-$L$38,0),IF($N50<$A$38,0,IF($N50=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N50-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N50>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N50-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N50,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N50,-$L$39,0),IF($N50<$A$39,0,IF($N50=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N50-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N50>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N50-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N50,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N50,-$L$40,0),IF($N50<$A$40,0,IF($N50=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N50-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N50>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N50-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N50,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N50,-$L$41,0),IF($N50<$A$41,0,IF($N50=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N50-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N50>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N50-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N50,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N50,-$L$42,0),IF($N50<$A$42,0,IF($N50=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N50-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N50>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N50-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N50,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N50,-$L$43,0),IF($N50<$A$43,0,IF($N50=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N50-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N50>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N50-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N50,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N50,-$L$44,0),IF($N50<$A$44,0,IF($N50=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N50-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N50>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N50-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N50,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N50,-$L$45,0),IF($N50<$A$45,0,IF($N50=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N50-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N50>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N50-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N50,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N50,-$L$46,0),IF($N50<$A$46,0,IF($N50=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N50-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N50>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N50-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N50,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N50,-$L$47,0),IF($N50<$A$47,0,IF($N50=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N50-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N50>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N50-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2062,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N51,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N51,-$L$8,0),IF($N51<$A$8,0,IF($N51=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N51-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N51>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N51-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N51,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N51,-$L$9,0),IF($N51<$A$9,0,IF($N51=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N51-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N51>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N51-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N51,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N51,-$L$10,0),IF($N51<$A$10,0,IF($N51=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N51-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N51>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N51-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N51,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N51,-$L$11,0),IF($N51<$A$11,0,IF($N51=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N51-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N51>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N51-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N51,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N51,-$L$12,0),IF($N51<$A$12,0,IF($N51=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N51-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N51>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N51-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N51,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N51,-$L$13,0),IF($N51<$A$13,0,IF($N51=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N51-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N51>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N51-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N51,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N51,-$L$14,0),IF($N51<$A$14,0,IF($N51=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N51-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N51>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N51-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N51,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N51,-$L$15,0),IF($N51<$A$15,0,IF($N51=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N51-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N51>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N51-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N51,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N51,-$L$16,0),IF($N51<$A$16,0,IF($N51=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N51-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N51>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N51-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N51,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N51,-$L$17,0),IF($N51<$A$17,0,IF($N51=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N51-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N51>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N51-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N51,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N51,-$L$18,0),IF($N51<$A$18,0,IF($N51=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N51-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N51>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N51-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N51,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N51,-$L$19,0),IF($N51<$A$19,0,IF($N51=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N51-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N51>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N51-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N51,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N51,-$L$20,0),IF($N51<$A$20,0,IF($N51=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N51-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N51>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N51-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N51,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N51,-$L$21,0),IF($N51<$A$21,0,IF($N51=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N51-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N51>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N51-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N51,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N51,-$L$22,0),IF($N51<$A$22,0,IF($N51=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N51-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N51>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N51-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N51,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N51,-$L$23,0),IF($N51<$A$23,0,IF($N51=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N51-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N51>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N51-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N51,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N51,-$L$24,0),IF($N51<$A$24,0,IF($N51=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N51-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N51>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N51-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N51,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N51,-$L$25,0),IF($N51<$A$25,0,IF($N51=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N51-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N51>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N51-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N51,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N51,-$L$26,0),IF($N51<$A$26,0,IF($N51=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N51-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N51>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N51-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N51,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N51,-$L$27,0),IF($N51<$A$27,0,IF($N51=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N51-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N51>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N51-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N51,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N51,-$L$28,0),IF($N51<$A$28,0,IF($N51=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N51-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N51>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N51-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N51,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N51,-$L$29,0),IF($N51<$A$29,0,IF($N51=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N51-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N51>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N51-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N51,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N51,-$L$30,0),IF($N51<$A$30,0,IF($N51=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N51-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N51>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N51-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N51,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N51,-$L$31,0),IF($N51<$A$31,0,IF($N51=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N51-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N51>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N51-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N51,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N51,-$L$32,0),IF($N51<$A$32,0,IF($N51=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N51-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N51>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N51-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N51,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N51,-$L$33,0),IF($N51<$A$33,0,IF($N51=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N51-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N51>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N51-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N51,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N51,-$L$34,0),IF($N51<$A$34,0,IF($N51=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N51-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N51>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N51-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N51,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N51,-$L$35,0),IF($N51<$A$35,0,IF($N51=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N51-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N51>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N51-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N51,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N51,-$L$36,0),IF($N51<$A$36,0,IF($N51=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N51-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N51>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N51-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N51,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N51,-$L$37,0),IF($N51<$A$37,0,IF($N51=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N51-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N51>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N51-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N51,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N51,-$L$38,0),IF($N51<$A$38,0,IF($N51=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N51-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N51>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N51-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N51,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N51,-$L$39,0),IF($N51<$A$39,0,IF($N51=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N51-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N51>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N51-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N51,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N51,-$L$40,0),IF($N51<$A$40,0,IF($N51=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N51-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N51>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N51-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N51,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N51,-$L$41,0),IF($N51<$A$41,0,IF($N51=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N51-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N51>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N51-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N51,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N51,-$L$42,0),IF($N51<$A$42,0,IF($N51=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N51-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N51>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N51-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N51,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N51,-$L$43,0),IF($N51<$A$43,0,IF($N51=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N51-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N51>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N51-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N51,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N51,-$L$44,0),IF($N51<$A$44,0,IF($N51=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N51-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N51>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N51-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N51,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N51,-$L$45,0),IF($N51<$A$45,0,IF($N51=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N51-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N51>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N51-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N51,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N51,-$L$46,0),IF($N51<$A$46,0,IF($N51=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N51-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N51>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N51-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N51,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N51,-$L$47,0),IF($N51<$A$47,0,IF($N51=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N51-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N51>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N51-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"Summary!G5","v":2019},{"$f":"+'III. Abandon Detail'!B$20","v":223.17335243553009},{"$f":"+'III. Abandon Detail'!B12/1000","v":3476.2509210343892},null,{"$f":"+'III. Abandon Detail'!F16/1000","v":1188},"a. ","Oper & Maint - 6.7 miles",null,null,null,null,2.5,{"$f":"NPV(i,BC$9:BC$58)","v":-1189.0572458952222},2063,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N52,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N52,-$L$8,0),IF($N52<$A$8,0,IF($N52=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N52-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N52>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N52-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N52,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N52,-$L$9,0),IF($N52<$A$9,0,IF($N52=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N52-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N52>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N52-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N52,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N52,-$L$10,0),IF($N52<$A$10,0,IF($N52=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N52-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N52>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N52-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N52,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N52,-$L$11,0),IF($N52<$A$11,0,IF($N52=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N52-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N52>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N52-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N52,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N52,-$L$12,0),IF($N52<$A$12,0,IF($N52=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N52-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N52>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N52-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N52,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N52,-$L$13,0),IF($N52<$A$13,0,IF($N52=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N52-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N52>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N52-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N52,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N52,-$L$14,0),IF($N52<$A$14,0,IF($N52=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N52-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N52>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N52-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N52,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N52,-$L$15,0),IF($N52<$A$15,0,IF($N52=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N52-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N52>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N52-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N52,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N52,-$L$16,0),IF($N52<$A$16,0,IF($N52=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N52-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N52>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N52-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N52,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N52,-$L$17,0),IF($N52<$A$17,0,IF($N52=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N52-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N52>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N52-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N52,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N52,-$L$18,0),IF($N52<$A$18,0,IF($N52=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N52-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N52>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N52-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N52,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N52,-$L$19,0),IF($N52<$A$19,0,IF($N52=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N52-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N52>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N52-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N52,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N52,-$L$20,0),IF($N52<$A$20,0,IF($N52=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N52-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N52>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N52-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N52,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N52,-$L$21,0),IF($N52<$A$21,0,IF($N52=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N52-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N52>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N52-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N52,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N52,-$L$22,0),IF($N52<$A$22,0,IF($N52=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N52-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N52>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N52-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N52,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N52,-$L$23,0),IF($N52<$A$23,0,IF($N52=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N52-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N52>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N52-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N52,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N52,-$L$24,0),IF($N52<$A$24,0,IF($N52=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N52-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N52>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N52-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N52,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N52,-$L$25,0),IF($N52<$A$25,0,IF($N52=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N52-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N52>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N52-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N52,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N52,-$L$26,0),IF($N52<$A$26,0,IF($N52=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N52-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N52>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N52-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N52,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N52,-$L$27,0),IF($N52<$A$27,0,IF($N52=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N52-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N52>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N52-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N52,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N52,-$L$28,0),IF($N52<$A$28,0,IF($N52=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N52-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N52>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N52-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N52,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N52,-$L$29,0),IF($N52<$A$29,0,IF($N52=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N52-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N52>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N52-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N52,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N52,-$L$30,0),IF($N52<$A$30,0,IF($N52=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N52-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N52>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N52-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N52,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N52,-$L$31,0),IF($N52<$A$31,0,IF($N52=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N52-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N52>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N52-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N52,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N52,-$L$32,0),IF($N52<$A$32,0,IF($N52=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N52-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N52>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N52-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N52,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N52,-$L$33,0),IF($N52<$A$33,0,IF($N52=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N52-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N52>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N52-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N52,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N52,-$L$34,0),IF($N52<$A$34,0,IF($N52=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N52-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N52>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N52-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N52,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N52,-$L$35,0),IF($N52<$A$35,0,IF($N52=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N52-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N52>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N52-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N52,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N52,-$L$36,0),IF($N52<$A$36,0,IF($N52=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N52-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N52>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N52-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N52,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N52,-$L$37,0),IF($N52<$A$37,0,IF($N52=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N52-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N52>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N52-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N52,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N52,-$L$38,0),IF($N52<$A$38,0,IF($N52=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N52-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N52>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N52-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N52,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N52,-$L$39,0),IF($N52<$A$39,0,IF($N52=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N52-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N52>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N52-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N52,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N52,-$L$40,0),IF($N52<$A$40,0,IF($N52=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N52-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N52>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N52-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N52,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N52,-$L$41,0),IF($N52<$A$41,0,IF($N52=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N52-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N52>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N52-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N52,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N52,-$L$42,0),IF($N52<$A$42,0,IF($N52=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N52-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N52>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N52-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N52,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N52,-$L$43,0),IF($N52<$A$43,0,IF($N52=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N52-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N52>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N52-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N52,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N52,-$L$44,0),IF($N52<$A$44,0,IF($N52=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N52-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N52>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N52-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N52,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N52,-$L$45,0),IF($N52<$A$45,0,IF($N52=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N52-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N52>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N52-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N52,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N52,-$L$46,0),IF($N52<$A$46,0,IF($N52=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N52-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N52>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N52-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N52,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N52,-$L$47,0),IF($N52<$A$47,0,IF($N52=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N52-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N52>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N52-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[{"$f":"A52+1","v":2020},{"$f":"+'III. Abandon Detail'!C$20","v":3.3212034383954157},null,{"$f":"+'III. Abandon Detail'!B9/1000","v":31640.401146131804},null,"b. ","Write-off 90.4% of Plant 63.2 miles",null,null,null,null,2.5,{"$f":"NPV(i,BD$9:BD$58)","v":-2398.1846144889764},2064,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N53,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N53,-$L$8,0),IF($N53<$A$8,0,IF($N53=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N53-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N53>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N53-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N53,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N53,-$L$9,0),IF($N53<$A$9,0,IF($N53=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N53-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N53>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N53-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N53,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N53,-$L$10,0),IF($N53<$A$10,0,IF($N53=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N53-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N53>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N53-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N53,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N53,-$L$11,0),IF($N53<$A$11,0,IF($N53=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N53-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N53>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N53-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N53,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N53,-$L$12,0),IF($N53<$A$12,0,IF($N53=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N53-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N53>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N53-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N53,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N53,-$L$13,0),IF($N53<$A$13,0,IF($N53=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N53-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N53>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N53-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N53,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N53,-$L$14,0),IF($N53<$A$14,0,IF($N53=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N53-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N53>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N53-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N53,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N53,-$L$15,0),IF($N53<$A$15,0,IF($N53=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N53-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N53>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N53-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N53,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N53,-$L$16,0),IF($N53<$A$16,0,IF($N53=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N53-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N53>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N53-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N53,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N53,-$L$17,0),IF($N53<$A$17,0,IF($N53=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N53-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N53>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N53-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N53,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N53,-$L$18,0),IF($N53<$A$18,0,IF($N53=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N53-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N53>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N53-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N53,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N53,-$L$19,0),IF($N53<$A$19,0,IF($N53=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N53-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N53>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N53-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N53,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N53,-$L$20,0),IF($N53<$A$20,0,IF($N53=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N53-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N53>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N53-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N53,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N53,-$L$21,0),IF($N53<$A$21,0,IF($N53=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N53-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N53>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N53-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N53,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N53,-$L$22,0),IF($N53<$A$22,0,IF($N53=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N53-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N53>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N53-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N53,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N53,-$L$23,0),IF($N53<$A$23,0,IF($N53=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N53-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N53>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N53-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N53,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N53,-$L$24,0),IF($N53<$A$24,0,IF($N53=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N53-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N53>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N53-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N53,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N53,-$L$25,0),IF($N53<$A$25,0,IF($N53=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N53-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N53>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N53-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N53,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N53,-$L$26,0),IF($N53<$A$26,0,IF($N53=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N53-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N53>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N53-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N53,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N53,-$L$27,0),IF($N53<$A$27,0,IF($N53=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N53-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N53>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N53-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N53,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N53,-$L$28,0),IF($N53<$A$28,0,IF($N53=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N53-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N53>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N53-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N53,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N53,-$L$29,0),IF($N53<$A$29,0,IF($N53=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N53-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N53>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N53-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N53,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N53,-$L$30,0),IF($N53<$A$30,0,IF($N53=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N53-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N53>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N53-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N53,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N53,-$L$31,0),IF($N53<$A$31,0,IF($N53=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N53-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N53>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N53-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N53,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N53,-$L$32,0),IF($N53<$A$32,0,IF($N53=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N53-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N53>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N53-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N53,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N53,-$L$33,0),IF($N53<$A$33,0,IF($N53=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N53-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N53>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N53-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N53,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N53,-$L$34,0),IF($N53<$A$34,0,IF($N53=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N53-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N53>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N53-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N53,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N53,-$L$35,0),IF($N53<$A$35,0,IF($N53=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N53-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N53>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N53-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N53,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N53,-$L$36,0),IF($N53<$A$36,0,IF($N53=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N53-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N53>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N53-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N53,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N53,-$L$37,0),IF($N53<$A$37,0,IF($N53=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N53-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N53>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N53-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N53,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N53,-$L$38,0),IF($N53<$A$38,0,IF($N53=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N53-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N53>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N53-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N53,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N53,-$L$39,0),IF($N53<$A$39,0,IF($N53=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N53-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N53>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N53-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N53,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N53,-$L$40,0),IF($N53<$A$40,0,IF($N53=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N53-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N53>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N53-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N53,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N53,-$L$41,0),IF($N53<$A$41,0,IF($N53=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N53-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N53>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N53-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N53,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N53,-$L$42,0),IF($N53<$A$42,0,IF($N53=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N53-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N53>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N53-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N53,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N53,-$L$43,0),IF($N53<$A$43,0,IF($N53=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N53-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N53>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N53-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N53,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N53,-$L$44,0),IF($N53<$A$44,0,IF($N53=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N53-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N53>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N53-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N53,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N53,-$L$45,0),IF($N53<$A$45,0,IF($N53=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N53-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N53>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N53-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N53,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N53,-$L$46,0),IF($N53<$A$46,0,IF($N53=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N53-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N53>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N53-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N53,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N53,-$L$47,0),IF($N53<$A$47,0,IF($N53=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N53-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N53>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N53-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2021,{"$f":"+'III. Abandon Detail'!D$20","v":291.28681948424071},null,null,null,"c. ","Cost to Abandon in Place",null,null,null,null,2.5,{"$f":"NPV(i,BE$9:BE$58)","v":-20909.977436640649},2065,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N54,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N54,-$L$8,0),IF($N54<$A$8,0,IF($N54=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N54-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N54>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N54-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N54,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N54,-$L$9,0),IF($N54<$A$9,0,IF($N54=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N54-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N54>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N54-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N54,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N54,-$L$10,0),IF($N54<$A$10,0,IF($N54=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N54-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N54>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N54-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N54,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N54,-$L$11,0),IF($N54<$A$11,0,IF($N54=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N54-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N54>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N54-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N54,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N54,-$L$12,0),IF($N54<$A$12,0,IF($N54=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N54-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N54>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N54-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N54,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N54,-$L$13,0),IF($N54<$A$13,0,IF($N54=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N54-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N54>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N54-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N54,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N54,-$L$14,0),IF($N54<$A$14,0,IF($N54=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N54-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N54>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N54-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N54,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N54,-$L$15,0),IF($N54<$A$15,0,IF($N54=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N54-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N54>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N54-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N54,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N54,-$L$16,0),IF($N54<$A$16,0,IF($N54=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N54-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N54>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N54-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N54,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N54,-$L$17,0),IF($N54<$A$17,0,IF($N54=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N54-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N54>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N54-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N54,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N54,-$L$18,0),IF($N54<$A$18,0,IF($N54=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N54-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N54>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N54-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N54,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N54,-$L$19,0),IF($N54<$A$19,0,IF($N54=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N54-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N54>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N54-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N54,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N54,-$L$20,0),IF($N54<$A$20,0,IF($N54=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N54-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N54>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N54-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N54,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N54,-$L$21,0),IF($N54<$A$21,0,IF($N54=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N54-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N54>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N54-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N54,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N54,-$L$22,0),IF($N54<$A$22,0,IF($N54=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N54-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N54>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N54-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N54,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N54,-$L$23,0),IF($N54<$A$23,0,IF($N54=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N54-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N54>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N54-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N54,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N54,-$L$24,0),IF($N54<$A$24,0,IF($N54=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N54-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N54>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N54-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N54,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N54,-$L$25,0),IF($N54<$A$25,0,IF($N54=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N54-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N54>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N54-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N54,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N54,-$L$26,0),IF($N54<$A$26,0,IF($N54=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N54-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N54>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N54-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N54,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N54,-$L$27,0),IF($N54<$A$27,0,IF($N54=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N54-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N54>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N54-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N54,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N54,-$L$28,0),IF($N54<$A$28,0,IF($N54=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N54-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N54>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N54-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N54,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N54,-$L$29,0),IF($N54<$A$29,0,IF($N54=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N54-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N54>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N54-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N54,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N54,-$L$30,0),IF($N54<$A$30,0,IF($N54=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N54-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N54>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N54-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N54,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N54,-$L$31,0),IF($N54<$A$31,0,IF($N54=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N54-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N54>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N54-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N54,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N54,-$L$32,0),IF($N54<$A$32,0,IF($N54=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N54-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N54>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N54-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N54,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N54,-$L$33,0),IF($N54<$A$33,0,IF($N54=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N54-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N54>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N54-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N54,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N54,-$L$34,0),IF($N54<$A$34,0,IF($N54=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N54-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N54>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N54-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N54,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N54,-$L$35,0),IF($N54<$A$35,0,IF($N54=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N54-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N54>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N54-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N54,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N54,-$L$36,0),IF($N54<$A$36,0,IF($N54=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N54-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N54>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N54-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N54,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N54,-$L$37,0),IF($N54<$A$37,0,IF($N54=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N54-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N54>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N54-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N54,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N54,-$L$38,0),IF($N54<$A$38,0,IF($N54=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N54-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N54>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N54-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N54,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N54,-$L$39,0),IF($N54<$A$39,0,IF($N54=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N54-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N54>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N54-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N54,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N54,-$L$40,0),IF($N54<$A$40,0,IF($N54=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N54-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N54>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N54-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N54,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N54,-$L$41,0),IF($N54<$A$41,0,IF($N54=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N54-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N54>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N54-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N54,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N54,-$L$42,0),IF($N54<$A$42,0,IF($N54=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N54-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N54>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N54-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N54,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N54,-$L$43,0),IF($N54<$A$43,0,IF($N54=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N54-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N54>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N54-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N54,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N54,-$L$44,0),IF($N54<$A$44,0,IF($N54=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N54-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N54>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N54-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N54,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N54,-$L$45,0),IF($N54<$A$45,0,IF($N54=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N54-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N54>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N54-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N54,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N54,-$L$46,0),IF($N54<$A$46,0,IF($N54=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N54-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N54>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N54-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N54,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N54,-$L$47,0),IF($N54<$A$47,0,IF($N54=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N54-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N54>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N54-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2022,{"$f":"+'III. Abandon Detail'!E$20","v":14.839828080229227},null,null,null,"d. ","Cost of Electrification",null,null,null,null,2.5,{"$f":"NPV(i,BF$9:BF$58)","v":-819.57355401869154},2066,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N55,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N55,-$L$8,0),IF($N55<$A$8,0,IF($N55=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N55-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N55>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N55-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N55,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N55,-$L$9,0),IF($N55<$A$9,0,IF($N55=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N55-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N55>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N55-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N55,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N55,-$L$10,0),IF($N55<$A$10,0,IF($N55=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N55-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N55>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N55-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N55,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N55,-$L$11,0),IF($N55<$A$11,0,IF($N55=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N55-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N55>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N55-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N55,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N55,-$L$12,0),IF($N55<$A$12,0,IF($N55=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N55-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N55>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N55-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N55,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N55,-$L$13,0),IF($N55<$A$13,0,IF($N55=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N55-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N55>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N55-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N55,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N55,-$L$14,0),IF($N55<$A$14,0,IF($N55=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N55-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N55>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N55-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N55,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N55,-$L$15,0),IF($N55<$A$15,0,IF($N55=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N55-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N55>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N55-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N55,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N55,-$L$16,0),IF($N55<$A$16,0,IF($N55=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N55-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N55>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N55-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N55,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N55,-$L$17,0),IF($N55<$A$17,0,IF($N55=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N55-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N55>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N55-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N55,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N55,-$L$18,0),IF($N55<$A$18,0,IF($N55=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N55-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N55>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N55-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N55,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N55,-$L$19,0),IF($N55<$A$19,0,IF($N55=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N55-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N55>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N55-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N55,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N55,-$L$20,0),IF($N55<$A$20,0,IF($N55=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N55-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N55>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N55-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N55,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N55,-$L$21,0),IF($N55<$A$21,0,IF($N55=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N55-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N55>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N55-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N55,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N55,-$L$22,0),IF($N55<$A$22,0,IF($N55=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N55-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N55>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N55-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N55,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N55,-$L$23,0),IF($N55<$A$23,0,IF($N55=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N55-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N55>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N55-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N55,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N55,-$L$24,0),IF($N55<$A$24,0,IF($N55=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N55-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N55>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N55-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N55,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N55,-$L$25,0),IF($N55<$A$25,0,IF($N55=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N55-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N55>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N55-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N55,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N55,-$L$26,0),IF($N55<$A$26,0,IF($N55=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N55-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N55>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N55-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N55,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N55,-$L$27,0),IF($N55<$A$27,0,IF($N55=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N55-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N55>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N55-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N55,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N55,-$L$28,0),IF($N55<$A$28,0,IF($N55=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N55-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N55>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N55-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N55,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N55,-$L$29,0),IF($N55<$A$29,0,IF($N55=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N55-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N55>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N55-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N55,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N55,-$L$30,0),IF($N55<$A$30,0,IF($N55=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N55-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N55>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N55-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N55,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N55,-$L$31,0),IF($N55<$A$31,0,IF($N55=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N55-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N55>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N55-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N55,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N55,-$L$32,0),IF($N55<$A$32,0,IF($N55=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N55-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N55>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N55-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N55,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N55,-$L$33,0),IF($N55<$A$33,0,IF($N55=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N55-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N55>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N55-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N55,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N55,-$L$34,0),IF($N55<$A$34,0,IF($N55=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N55-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N55>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N55-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N55,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N55,-$L$35,0),IF($N55<$A$35,0,IF($N55=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N55-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N55>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N55-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N55,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N55,-$L$36,0),IF($N55<$A$36,0,IF($N55=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N55-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N55>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N55-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N55,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N55,-$L$37,0),IF($N55<$A$37,0,IF($N55=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N55-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N55>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N55-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N55,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N55,-$L$38,0),IF($N55<$A$38,0,IF($N55=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N55-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N55>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N55-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N55,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N55,-$L$39,0),IF($N55<$A$39,0,IF($N55=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N55-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N55>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N55-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N55,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N55,-$L$40,0),IF($N55<$A$40,0,IF($N55=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N55-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N55>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N55-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N55,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N55,-$L$41,0),IF($N55<$A$41,0,IF($N55=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N55-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N55>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N55-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N55,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N55,-$L$42,0),IF($N55<$A$42,0,IF($N55=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N55-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N55>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N55-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N55,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N55,-$L$43,0),IF($N55<$A$43,0,IF($N55=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N55-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N55>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N55-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N55,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N55,-$L$44,0),IF($N55<$A$44,0,IF($N55=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N55-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N55>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N55-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N55,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N55,-$L$45,0),IF($N55<$A$45,0,IF($N55=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N55-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N55>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N55-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N55,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N55,-$L$46,0),IF($N55<$A$46,0,IF($N55=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N55-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N55>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N55-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N55,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N55,-$L$47,0),IF($N55<$A$47,0,IF($N55=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N55-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N55>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N55-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2023,{"$f":"+'III. Abandon Detail'!F$20","v":3.3212034383954157},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M52:M55)","v":-25316.792851043538},2067,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N56,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N56,-$L$8,0),IF($N56<$A$8,0,IF($N56=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N56-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N56>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N56-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N56,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N56,-$L$9,0),IF($N56<$A$9,0,IF($N56=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N56-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N56>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N56-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N56,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N56,-$L$10,0),IF($N56<$A$10,0,IF($N56=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N56-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N56>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N56-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N56,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N56,-$L$11,0),IF($N56<$A$11,0,IF($N56=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N56-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N56>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N56-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N56,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N56,-$L$12,0),IF($N56<$A$12,0,IF($N56=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N56-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N56>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N56-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N56,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N56,-$L$13,0),IF($N56<$A$13,0,IF($N56=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N56-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N56>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N56-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N56,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N56,-$L$14,0),IF($N56<$A$14,0,IF($N56=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N56-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N56>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N56-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N56,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N56,-$L$15,0),IF($N56<$A$15,0,IF($N56=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N56-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N56>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N56-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N56,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N56,-$L$16,0),IF($N56<$A$16,0,IF($N56=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N56-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N56>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N56-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N56,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N56,-$L$17,0),IF($N56<$A$17,0,IF($N56=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N56-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N56>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N56-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N56,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N56,-$L$18,0),IF($N56<$A$18,0,IF($N56=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N56-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N56>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N56-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N56,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N56,-$L$19,0),IF($N56<$A$19,0,IF($N56=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N56-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N56>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N56-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N56,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N56,-$L$20,0),IF($N56<$A$20,0,IF($N56=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N56-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N56>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N56-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N56,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N56,-$L$21,0),IF($N56<$A$21,0,IF($N56=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N56-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N56>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N56-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N56,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N56,-$L$22,0),IF($N56<$A$22,0,IF($N56=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N56-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N56>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N56-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N56,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N56,-$L$23,0),IF($N56<$A$23,0,IF($N56=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N56-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N56>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N56-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N56,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N56,-$L$24,0),IF($N56<$A$24,0,IF($N56=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N56-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N56>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N56-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N56,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N56,-$L$25,0),IF($N56<$A$25,0,IF($N56=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N56-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N56>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N56-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N56,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N56,-$L$26,0),IF($N56<$A$26,0,IF($N56=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N56-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N56>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N56-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N56,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N56,-$L$27,0),IF($N56<$A$27,0,IF($N56=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N56-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N56>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N56-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N56,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N56,-$L$28,0),IF($N56<$A$28,0,IF($N56=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N56-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N56>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N56-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N56,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N56,-$L$29,0),IF($N56<$A$29,0,IF($N56=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N56-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N56>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N56-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N56,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N56,-$L$30,0),IF($N56<$A$30,0,IF($N56=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N56-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N56>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N56-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N56,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N56,-$L$31,0),IF($N56<$A$31,0,IF($N56=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N56-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N56>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N56-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N56,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N56,-$L$32,0),IF($N56<$A$32,0,IF($N56=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N56-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N56>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N56-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N56,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N56,-$L$33,0),IF($N56<$A$33,0,IF($N56=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N56-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N56>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N56-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N56,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N56,-$L$34,0),IF($N56<$A$34,0,IF($N56=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N56-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N56>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N56-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N56,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N56,-$L$35,0),IF($N56<$A$35,0,IF($N56=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N56-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N56>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N56-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N56,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N56,-$L$36,0),IF($N56<$A$36,0,IF($N56=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N56-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N56>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N56-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N56,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N56,-$L$37,0),IF($N56<$A$37,0,IF($N56=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N56-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N56>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N56-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N56,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N56,-$L$38,0),IF($N56<$A$38,0,IF($N56=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N56-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N56>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N56-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N56,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N56,-$L$39,0),IF($N56<$A$39,0,IF($N56=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N56-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N56>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N56-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N56,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N56,-$L$40,0),IF($N56<$A$40,0,IF($N56=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N56-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N56>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N56-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N56,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N56,-$L$41,0),IF($N56<$A$41,0,IF($N56=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N56-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N56>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N56-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N56,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N56,-$L$42,0),IF($N56<$A$42,0,IF($N56=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N56-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N56>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N56-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N56,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N56,-$L$43,0),IF($N56<$A$43,0,IF($N56=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N56-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N56>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N56-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N56,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N56,-$L$44,0),IF($N56<$A$44,0,IF($N56=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N56-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N56>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N56-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N56,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N56,-$L$45,0),IF($N56<$A$45,0,IF($N56=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N56-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N56>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N56-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N56,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N56,-$L$46,0),IF($N56<$A$46,0,IF($N56=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N56-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N56>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N56-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N56,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N56,-$L$47,0),IF($N56<$A$47,0,IF($N56=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N56-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N56>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N56-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2024,{"$f":"+'III. Abandon Detail'!G$20","v":3.3212034383954157},null,null,null,{"$f":"IF(N62=0,\"\",\"*** WARNING! *** \")","v":""},null,null,null,null,null,null,null,2068,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N57,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N57,-$L$8,0),IF($N57<$A$8,0,IF($N57=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N57-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N57>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N57-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N57,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N57,-$L$9,0),IF($N57<$A$9,0,IF($N57=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N57-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N57>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N57-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N57,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N57,-$L$10,0),IF($N57<$A$10,0,IF($N57=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N57-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N57>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N57-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N57,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N57,-$L$11,0),IF($N57<$A$11,0,IF($N57=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N57-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N57>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N57-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N57,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N57,-$L$12,0),IF($N57<$A$12,0,IF($N57=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N57-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N57>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N57-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N57,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N57,-$L$13,0),IF($N57<$A$13,0,IF($N57=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N57-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N57>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N57-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N57,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N57,-$L$14,0),IF($N57<$A$14,0,IF($N57=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N57-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N57>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N57-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N57,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N57,-$L$15,0),IF($N57<$A$15,0,IF($N57=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N57-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N57>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N57-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N57,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N57,-$L$16,0),IF($N57<$A$16,0,IF($N57=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N57-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N57>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N57-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N57,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N57,-$L$17,0),IF($N57<$A$17,0,IF($N57=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N57-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N57>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N57-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N57,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N57,-$L$18,0),IF($N57<$A$18,0,IF($N57=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N57-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N57>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N57-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N57,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N57,-$L$19,0),IF($N57<$A$19,0,IF($N57=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N57-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N57>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N57-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N57,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N57,-$L$20,0),IF($N57<$A$20,0,IF($N57=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N57-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N57>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N57-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N57,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N57,-$L$21,0),IF($N57<$A$21,0,IF($N57=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N57-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N57>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N57-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N57,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N57,-$L$22,0),IF($N57<$A$22,0,IF($N57=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N57-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N57>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N57-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N57,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N57,-$L$23,0),IF($N57<$A$23,0,IF($N57=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N57-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N57>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N57-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N57,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N57,-$L$24,0),IF($N57<$A$24,0,IF($N57=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N57-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N57>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N57-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N57,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N57,-$L$25,0),IF($N57<$A$25,0,IF($N57=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N57-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N57>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N57-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N57,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N57,-$L$26,0),IF($N57<$A$26,0,IF($N57=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N57-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N57>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N57-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N57,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N57,-$L$27,0),IF($N57<$A$27,0,IF($N57=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N57-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N57>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N57-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N57,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N57,-$L$28,0),IF($N57<$A$28,0,IF($N57=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N57-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N57>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N57-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N57,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N57,-$L$29,0),IF($N57<$A$29,0,IF($N57=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N57-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N57>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N57-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N57,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N57,-$L$30,0),IF($N57<$A$30,0,IF($N57=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N57-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N57>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N57-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N57,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N57,-$L$31,0),IF($N57<$A$31,0,IF($N57=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N57-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N57>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N57-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N57,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N57,-$L$32,0),IF($N57<$A$32,0,IF($N57=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N57-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N57>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N57-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N57,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N57,-$L$33,0),IF($N57<$A$33,0,IF($N57=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N57-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N57>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N57-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N57,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N57,-$L$34,0),IF($N57<$A$34,0,IF($N57=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N57-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N57>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N57-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N57,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N57,-$L$35,0),IF($N57<$A$35,0,IF($N57=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N57-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N57>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N57-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N57,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N57,-$L$36,0),IF($N57<$A$36,0,IF($N57=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N57-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N57>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N57-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N57,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N57,-$L$37,0),IF($N57<$A$37,0,IF($N57=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N57-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N57>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N57-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N57,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N57,-$L$38,0),IF($N57<$A$38,0,IF($N57=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N57-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N57>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N57-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N57,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N57,-$L$39,0),IF($N57<$A$39,0,IF($N57=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N57-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N57>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N57-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N57,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N57,-$L$40,0),IF($N57<$A$40,0,IF($N57=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N57-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N57>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N57-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N57,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N57,-$L$41,0),IF($N57<$A$41,0,IF($N57=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N57-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N57>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N57-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N57,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N57,-$L$42,0),IF($N57<$A$42,0,IF($N57=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N57-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N57>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N57-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N57,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N57,-$L$43,0),IF($N57<$A$43,0,IF($N57=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N57-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N57>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N57-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N57,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N57,-$L$44,0),IF($N57<$A$44,0,IF($N57=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N57-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N57>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N57-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N57,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N57,-$L$45,0),IF($N57<$A$45,0,IF($N57=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N57-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N57>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N57-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N57,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N57,-$L$46,0),IF($N57<$A$46,0,IF($N57=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N57-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N57>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N57-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N57,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N57,-$L$47,0),IF($N57<$A$47,0,IF($N57=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N57-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N57>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N57-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2025,{"$f":"+'III. Abandon Detail'!H$20","v":3.3212034383954157},null,null,null,{"$f":"IF(N62=0,\"\",\"NPV excludes some \")","v":""},null,null,null,null,null,null,null,2069,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N58,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N58,-$L$8,0),IF($N58<$A$8,0,IF($N58=MIN($A$8+$H$8,fy+sp),$L$8/100*OFFSET(Data!$A$6,$N58-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))+$L$8*$K$8%*(1-tr),IF($N58>MIN($A$8+$H$8,fy+sp),0,$L$8/100*OFFSET(Data!$A$6,$N58-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N58,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N58,-$L$9,0),IF($N58<$A$9,0,IF($N58=MIN($A$9+$H$9,fy+sp),$L$9/100*OFFSET(Data!$A$6,$N58-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))+$L$9*$K$9%*(1-tr),IF($N58>MIN($A$9+$H$9,fy+sp),0,$L$9/100*OFFSET(Data!$A$6,$N58-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N58,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N58,-$L$10,0),IF($N58<$A$10,0,IF($N58=MIN($A$10+$H$10,fy+sp),$L$10/100*OFFSET(Data!$A$6,$N58-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))+$L$10*$K$10%*(1-tr),IF($N58>MIN($A$10+$H$10,fy+sp),0,$L$10/100*OFFSET(Data!$A$6,$N58-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N58,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N58,-$L$11,0),IF($N58<$A$11,0,IF($N58=MIN($A$11+$H$11,fy+sp),$L$11/100*OFFSET(Data!$A$6,$N58-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))+$L$11*$K$11%*(1-tr),IF($N58>MIN($A$11+$H$11,fy+sp),0,$L$11/100*OFFSET(Data!$A$6,$N58-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N58,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N58,-$L$12,0),IF($N58<$A$12,0,IF($N58=MIN($A$12+$H$12,fy+sp),$L$12/100*OFFSET(Data!$A$6,$N58-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))+$L$12*$K$12%*(1-tr),IF($N58>MIN($A$12+$H$12,fy+sp),0,$L$12/100*OFFSET(Data!$A$6,$N58-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N58,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N58,-$L$13,0),IF($N58<$A$13,0,IF($N58=MIN($A$13+$H$13,fy+sp),$L$13/100*OFFSET(Data!$A$6,$N58-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))+$L$13*$K$13%*(1-tr),IF($N58>MIN($A$13+$H$13,fy+sp),0,$L$13/100*OFFSET(Data!$A$6,$N58-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N58,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N58,-$L$14,0),IF($N58<$A$14,0,IF($N58=MIN($A$14+$H$14,fy+sp),$L$14/100*OFFSET(Data!$A$6,$N58-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))+$L$14*$K$14%*(1-tr),IF($N58>MIN($A$14+$H$14,fy+sp),0,$L$14/100*OFFSET(Data!$A$6,$N58-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N58,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N58,-$L$15,0),IF($N58<$A$15,0,IF($N58=MIN($A$15+$H$15,fy+sp),$L$15/100*OFFSET(Data!$A$6,$N58-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))+$L$15*$K$15%*(1-tr),IF($N58>MIN($A$15+$H$15,fy+sp),0,$L$15/100*OFFSET(Data!$A$6,$N58-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N58,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N58,-$L$16,0),IF($N58<$A$16,0,IF($N58=MIN($A$16+$H$16,fy+sp),$L$16/100*OFFSET(Data!$A$6,$N58-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))+$L$16*$K$16%*(1-tr),IF($N58>MIN($A$16+$H$16,fy+sp),0,$L$16/100*OFFSET(Data!$A$6,$N58-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N58,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N58,-$L$17,0),IF($N58<$A$17,0,IF($N58=MIN($A$17+$H$17,fy+sp),$L$17/100*OFFSET(Data!$A$6,$N58-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))+$L$17*$K$17%*(1-tr),IF($N58>MIN($A$17+$H$17,fy+sp),0,$L$17/100*OFFSET(Data!$A$6,$N58-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N58,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N58,-$L$18,0),IF($N58<$A$18,0,IF($N58=MIN($A$18+$H$18,fy+sp),$L$18/100*OFFSET(Data!$A$6,$N58-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))+$L$18*$K$18%*(1-tr),IF($N58>MIN($A$18+$H$18,fy+sp),0,$L$18/100*OFFSET(Data!$A$6,$N58-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N58,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N58,-$L$19,0),IF($N58<$A$19,0,IF($N58=MIN($A$19+$H$19,fy+sp),$L$19/100*OFFSET(Data!$A$6,$N58-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))+$L$19*$K$19%*(1-tr),IF($N58>MIN($A$19+$H$19,fy+sp),0,$L$19/100*OFFSET(Data!$A$6,$N58-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N58,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N58,-$L$20,0),IF($N58<$A$20,0,IF($N58=MIN($A$20+$H$20,fy+sp),$L$20/100*OFFSET(Data!$A$6,$N58-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))+$L$20*$K$20%*(1-tr),IF($N58>MIN($A$20+$H$20,fy+sp),0,$L$20/100*OFFSET(Data!$A$6,$N58-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N58,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N58,-$L$21,0),IF($N58<$A$21,0,IF($N58=MIN($A$21+$H$21,fy+sp),$L$21/100*OFFSET(Data!$A$6,$N58-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))+$L$21*$K$21%*(1-tr),IF($N58>MIN($A$21+$H$21,fy+sp),0,$L$21/100*OFFSET(Data!$A$6,$N58-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N58,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N58,-$L$22,0),IF($N58<$A$22,0,IF($N58=MIN($A$22+$H$22,fy+sp),$L$22/100*OFFSET(Data!$A$6,$N58-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))+$L$22*$K$22%*(1-tr),IF($N58>MIN($A$22+$H$22,fy+sp),0,$L$22/100*OFFSET(Data!$A$6,$N58-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N58,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N58,-$L$23,0),IF($N58<$A$23,0,IF($N58=MIN($A$23+$H$23,fy+sp),$L$23/100*OFFSET(Data!$A$6,$N58-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))+$L$23*$K$23%*(1-tr),IF($N58>MIN($A$23+$H$23,fy+sp),0,$L$23/100*OFFSET(Data!$A$6,$N58-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N58,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N58,-$L$24,0),IF($N58<$A$24,0,IF($N58=MIN($A$24+$H$24,fy+sp),$L$24/100*OFFSET(Data!$A$6,$N58-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))+$L$24*$K$24%*(1-tr),IF($N58>MIN($A$24+$H$24,fy+sp),0,$L$24/100*OFFSET(Data!$A$6,$N58-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N58,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N58,-$L$25,0),IF($N58<$A$25,0,IF($N58=MIN($A$25+$H$25,fy+sp),$L$25/100*OFFSET(Data!$A$6,$N58-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))+$L$25*$K$25%*(1-tr),IF($N58>MIN($A$25+$H$25,fy+sp),0,$L$25/100*OFFSET(Data!$A$6,$N58-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N58,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N58,-$L$26,0),IF($N58<$A$26,0,IF($N58=MIN($A$26+$H$26,fy+sp),$L$26/100*OFFSET(Data!$A$6,$N58-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))+$L$26*$K$26%*(1-tr),IF($N58>MIN($A$26+$H$26,fy+sp),0,$L$26/100*OFFSET(Data!$A$6,$N58-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N58,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N58,-$L$27,0),IF($N58<$A$27,0,IF($N58=MIN($A$27+$H$27,fy+sp),$L$27/100*OFFSET(Data!$A$6,$N58-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))+$L$27*$K$27%*(1-tr),IF($N58>MIN($A$27+$H$27,fy+sp),0,$L$27/100*OFFSET(Data!$A$6,$N58-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N58,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N58,-$L$28,0),IF($N58<$A$28,0,IF($N58=MIN($A$28+$H$28,fy+sp),$L$28/100*OFFSET(Data!$A$6,$N58-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))+$L$28*$K$28%*(1-tr),IF($N58>MIN($A$28+$H$28,fy+sp),0,$L$28/100*OFFSET(Data!$A$6,$N58-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N58,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N58,-$L$29,0),IF($N58<$A$29,0,IF($N58=MIN($A$29+$H$29,fy+sp),$L$29/100*OFFSET(Data!$A$6,$N58-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))+$L$29*$K$29%*(1-tr),IF($N58>MIN($A$29+$H$29,fy+sp),0,$L$29/100*OFFSET(Data!$A$6,$N58-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N58,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N58,-$L$30,0),IF($N58<$A$30,0,IF($N58=MIN($A$30+$H$30,fy+sp),$L$30/100*OFFSET(Data!$A$6,$N58-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))+$L$30*$K$30%*(1-tr),IF($N58>MIN($A$30+$H$30,fy+sp),0,$L$30/100*OFFSET(Data!$A$6,$N58-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N58,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N58,-$L$31,0),IF($N58<$A$31,0,IF($N58=MIN($A$31+$H$31,fy+sp),$L$31/100*OFFSET(Data!$A$6,$N58-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))+$L$31*$K$31%*(1-tr),IF($N58>MIN($A$31+$H$31,fy+sp),0,$L$31/100*OFFSET(Data!$A$6,$N58-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N58,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N58,-$L$32,0),IF($N58<$A$32,0,IF($N58=MIN($A$32+$H$32,fy+sp),$L$32/100*OFFSET(Data!$A$6,$N58-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))+$L$32*$K$32%*(1-tr),IF($N58>MIN($A$32+$H$32,fy+sp),0,$L$32/100*OFFSET(Data!$A$6,$N58-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N58,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N58,-$L$33,0),IF($N58<$A$33,0,IF($N58=MIN($A$33+$H$33,fy+sp),$L$33/100*OFFSET(Data!$A$6,$N58-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))+$L$33*$K$33%*(1-tr),IF($N58>MIN($A$33+$H$33,fy+sp),0,$L$33/100*OFFSET(Data!$A$6,$N58-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N58,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N58,-$L$34,0),IF($N58<$A$34,0,IF($N58=MIN($A$34+$H$34,fy+sp),$L$34/100*OFFSET(Data!$A$6,$N58-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))+$L$34*$K$34%*(1-tr),IF($N58>MIN($A$34+$H$34,fy+sp),0,$L$34/100*OFFSET(Data!$A$6,$N58-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N58,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N58,-$L$35,0),IF($N58<$A$35,0,IF($N58=MIN($A$35+$H$35,fy+sp),$L$35/100*OFFSET(Data!$A$6,$N58-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))+$L$35*$K$35%*(1-tr),IF($N58>MIN($A$35+$H$35,fy+sp),0,$L$35/100*OFFSET(Data!$A$6,$N58-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N58,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N58,-$L$36,0),IF($N58<$A$36,0,IF($N58=MIN($A$36+$H$36,fy+sp),$L$36/100*OFFSET(Data!$A$6,$N58-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))+$L$36*$K$36%*(1-tr),IF($N58>MIN($A$36+$H$36,fy+sp),0,$L$36/100*OFFSET(Data!$A$6,$N58-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N58,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N58,-$L$37,0),IF($N58<$A$37,0,IF($N58=MIN($A$37+$H$37,fy+sp),$L$37/100*OFFSET(Data!$A$6,$N58-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))+$L$37*$K$37%*(1-tr),IF($N58>MIN($A$37+$H$37,fy+sp),0,$L$37/100*OFFSET(Data!$A$6,$N58-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N58,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N58,-$L$38,0),IF($N58<$A$38,0,IF($N58=MIN($A$38+$H$38,fy+sp),$L$38/100*OFFSET(Data!$A$6,$N58-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))+$L$38*$K$38%*(1-tr),IF($N58>MIN($A$38+$H$38,fy+sp),0,$L$38/100*OFFSET(Data!$A$6,$N58-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N58,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N58,-$L$39,0),IF($N58<$A$39,0,IF($N58=MIN($A$39+$H$39,fy+sp),$L$39/100*OFFSET(Data!$A$6,$N58-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))+$L$39*$K$39%*(1-tr),IF($N58>MIN($A$39+$H$39,fy+sp),0,$L$39/100*OFFSET(Data!$A$6,$N58-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N58,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N58,-$L$40,0),IF($N58<$A$40,0,IF($N58=MIN($A$40+$H$40,fy+sp),$L$40/100*OFFSET(Data!$A$6,$N58-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))+$L$40*$K$40%*(1-tr),IF($N58>MIN($A$40+$H$40,fy+sp),0,$L$40/100*OFFSET(Data!$A$6,$N58-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N58,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N58,-$L$41,0),IF($N58<$A$41,0,IF($N58=MIN($A$41+$H$41,fy+sp),$L$41/100*OFFSET(Data!$A$6,$N58-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))+$L$41*$K$41%*(1-tr),IF($N58>MIN($A$41+$H$41,fy+sp),0,$L$41/100*OFFSET(Data!$A$6,$N58-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N58,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N58,-$L$42,0),IF($N58<$A$42,0,IF($N58=MIN($A$42+$H$42,fy+sp),$L$42/100*OFFSET(Data!$A$6,$N58-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))+$L$42*$K$42%*(1-tr),IF($N58>MIN($A$42+$H$42,fy+sp),0,$L$42/100*OFFSET(Data!$A$6,$N58-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N58,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N58,-$L$43,0),IF($N58<$A$43,0,IF($N58=MIN($A$43+$H$43,fy+sp),$L$43/100*OFFSET(Data!$A$6,$N58-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))+$L$43*$K$43%*(1-tr),IF($N58>MIN($A$43+$H$43,fy+sp),0,$L$43/100*OFFSET(Data!$A$6,$N58-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N58,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N58,-$L$44,0),IF($N58<$A$44,0,IF($N58=MIN($A$44+$H$44,fy+sp),$L$44/100*OFFSET(Data!$A$6,$N58-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))+$L$44*$K$44%*(1-tr),IF($N58>MIN($A$44+$H$44,fy+sp),0,$L$44/100*OFFSET(Data!$A$6,$N58-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N58,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N58,-$L$45,0),IF($N58<$A$45,0,IF($N58=MIN($A$45+$H$45,fy+sp),$L$45/100*OFFSET(Data!$A$6,$N58-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))+$L$45*$K$45%*(1-tr),IF($N58>MIN($A$45+$H$45,fy+sp),0,$L$45/100*OFFSET(Data!$A$6,$N58-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N58,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N58,-$L$46,0),IF($N58<$A$46,0,IF($N58=MIN($A$46+$H$46,fy+sp),$L$46/100*OFFSET(Data!$A$6,$N58-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))+$L$46*$K$46%*(1-tr),IF($N58>MIN($A$46+$H$46,fy+sp),0,$L$46/100*OFFSET(Data!$A$6,$N58-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N58,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N58,-$L$47,0),IF($N58<$A$47,0,IF($N58=MIN($A$47+$H$47,fy+sp),$L$47/100*OFFSET(Data!$A$6,$N58-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))+$L$47*$K$47%*(1-tr),IF($N58>MIN($A$47+$H$47,fy+sp),0,$L$47/100*OFFSET(Data!$A$6,$N58-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},0,0,0,0,0]
[2026,{"$f":"+'III. Abandon Detail'!I$20","v":1362.5189111747852},null,null,null,{"$f":"IF(N62=0,\"\",IF(N62=2,\"expenses/revenues \",\"project expenditures \"))","v":""},null,null,null,"Total NPV ($000)",null,null,{"$f":"M48+M56","v":-25929.739570633581},{"$f":"sp","v":"10"},{"$f":"Edition","v":"ExtraCap"}]
[2027,{"$f":"+'III. Abandon Detail'!J$20","v":3.3212034383954157},null,null,null,{"$f":"IF(N62=0,\" \",IF(N62=3,\"& expenses/revenues \",\"outside study period. \"))","v":" "},null,null,null,null,null,null,null,{"$f":"IF(AND(OR(MIN(A8:A47)>=fy,COUNT(A8:A47)=0),MAX(A8:A47)<fy+sp),0,1)","v":0},"cap error"]
[2028,{"$f":"+'III. Abandon Detail'!K$20","v":291.28681948424071},null,null,null,{"$f":"IF(N62=3,\"outside study period.\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(COUNT(OFFSET(B52,sp,0,51-sp,4))=0,0,2)","v":0},"exp error"]
[2029,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60+N61","v":0},"tot errors"]
[2030,null,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2031,null,null,null,null,null,"DESCRIPTION OF ALTERNATIVE:  Abandon Line 306 south of Avenal Prison (retain first 6.7 miles of pipe, abandon in place remaining 63.1 miles at a cost of $31.7M).  Convert remaining customers south of Avenal to propane and/or electricity at a cost of $1.2M. SoCal Gas customers at Atascadero/Edelman tap and Morro Bay Intertie would have a supply constraint and need to upgrade their pipelines.   PG&E would continue to incure capex/opex for initial 6.7 miles (6.7/69.8 of Status Quo)  Cost of abandoning plant estimated at 35M, prorated for portion PG&E continues to own.  Time period could be less than 1 year to cut and cap every 2 miles (permits required) at 38 dig sites.\n\n"]
[2032]
[2033,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N8,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N8,-$L$8,0),IF($N8<$A$8,0,IF($N8=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N8>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N8-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N8,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N8,-$L$9,0),IF($N8<$A$9,0,IF($N8=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N8>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N8-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N8,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N8,-$L$10,0),IF($N8<$A$10,0,IF($N8=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N8>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N8-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N8,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N8,-$L$11,0),IF($N8<$A$11,0,IF($N8=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N8>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N8-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N8,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N8,-$L$12,0),IF($N8<$A$12,0,IF($N8=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N8>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N8-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N8,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N8,-$L$13,0),IF($N8<$A$13,0,IF($N8=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N8>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N8-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N8,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N8,-$L$14,0),IF($N8<$A$14,0,IF($N8=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N8>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N8-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N8,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N8,-$L$15,0),IF($N8<$A$15,0,IF($N8=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N8>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N8-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N8,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N8,-$L$16,0),IF($N8<$A$16,0,IF($N8=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N8>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N8-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N8,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N8,-$L$17,0),IF($N8<$A$17,0,IF($N8=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N8>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N8-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N8,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N8,-$L$18,0),IF($N8<$A$18,0,IF($N8=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N8>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N8-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N8,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N8,-$L$19,0),IF($N8<$A$19,0,IF($N8=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N8>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N8-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N8,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N8,-$L$20,0),IF($N8<$A$20,0,IF($N8=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N8>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N8-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N8,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N8,-$L$21,0),IF($N8<$A$21,0,IF($N8=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N8>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N8-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N8,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N8,-$L$22,0),IF($N8<$A$22,0,IF($N8=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N8>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N8-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N8,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N8,-$L$23,0),IF($N8<$A$23,0,IF($N8=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N8>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N8-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N8,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N8,-$L$24,0),IF($N8<$A$24,0,IF($N8=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N8>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N8-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N8,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N8,-$L$25,0),IF($N8<$A$25,0,IF($N8=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N8>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N8-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N8,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N8,-$L$26,0),IF($N8<$A$26,0,IF($N8=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N8>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N8-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N8,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N8,-$L$27,0),IF($N8<$A$27,0,IF($N8=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N8>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N8-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N8,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N8,-$L$28,0),IF($N8<$A$28,0,IF($N8=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N8>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N8-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N8,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N8,-$L$29,0),IF($N8<$A$29,0,IF($N8=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N8>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N8-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N8,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N8,-$L$30,0),IF($N8<$A$30,0,IF($N8=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N8>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N8-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N8,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N8,-$L$31,0),IF($N8<$A$31,0,IF($N8=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N8>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N8-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N8,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N8,-$L$32,0),IF($N8<$A$32,0,IF($N8=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N8>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N8-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N8,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N8,-$L$33,0),IF($N8<$A$33,0,IF($N8=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N8>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N8-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N8,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N8,-$L$34,0),IF($N8<$A$34,0,IF($N8=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N8>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N8-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N8,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N8,-$L$35,0),IF($N8<$A$35,0,IF($N8=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N8>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N8-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N8,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N8,-$L$36,0),IF($N8<$A$36,0,IF($N8=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N8>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N8-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N8,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N8,-$L$37,0),IF($N8<$A$37,0,IF($N8=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N8>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N8-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N8,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N8,-$L$38,0),IF($N8<$A$38,0,IF($N8=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N8>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N8-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N8,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N8,-$L$39,0),IF($N8<$A$39,0,IF($N8=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N8>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N8-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N8,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N8,-$L$40,0),IF($N8<$A$40,0,IF($N8=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N8>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N8-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N8,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N8,-$L$41,0),IF($N8<$A$41,0,IF($N8=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N8>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N8-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N8,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N8,-$L$42,0),IF($N8<$A$42,0,IF($N8=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N8>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N8-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N8,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N8,-$L$43,0),IF($N8<$A$43,0,IF($N8=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N8>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N8-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N8,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N8,-$L$44,0),IF($N8<$A$44,0,IF($N8=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N8>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N8-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N8,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N8,-$L$45,0),IF($N8<$A$45,0,IF($N8=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N8>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N8-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N8,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N8,-$L$46,0),IF($N8<$A$46,0,IF($N8=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N8>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N8-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N8,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N8,-$L$47,0),IF($N8<$A$47,0,IF($N8=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N8>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N8-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"BC9","v":-164.73944953796561},-2566.0575375032049,0,-876.94370279999998,{"$f":"SUM(O66:BF66)","v":-3607.7406898411709}]
[2034,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N9,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N9,-$L$8,0),IF($N9<$A$8,0,IF($N9=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N9>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N9-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N9,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N9,-$L$9,0),IF($N9<$A$9,0,IF($N9=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N9>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N9-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N9,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N9,-$L$10,0),IF($N9<$A$10,0,IF($N9=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N9>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N9-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N9,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N9,-$L$11,0),IF($N9<$A$11,0,IF($N9=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N9>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N9-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N9,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N9,-$L$12,0),IF($N9<$A$12,0,IF($N9=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N9>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N9-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N9,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N9,-$L$13,0),IF($N9<$A$13,0,IF($N9=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N9>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N9-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N9,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N9,-$L$14,0),IF($N9<$A$14,0,IF($N9=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N9>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N9-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N9,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N9,-$L$15,0),IF($N9<$A$15,0,IF($N9=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N9>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N9-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N9,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N9,-$L$16,0),IF($N9<$A$16,0,IF($N9=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N9>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N9-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N9,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N9,-$L$17,0),IF($N9<$A$17,0,IF($N9=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N9>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N9-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N9,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N9,-$L$18,0),IF($N9<$A$18,0,IF($N9=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N9>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N9-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N9,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N9,-$L$19,0),IF($N9<$A$19,0,IF($N9=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N9>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N9-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N9,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N9,-$L$20,0),IF($N9<$A$20,0,IF($N9=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N9>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N9-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N9,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N9,-$L$21,0),IF($N9<$A$21,0,IF($N9=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N9>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N9-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N9,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N9,-$L$22,0),IF($N9<$A$22,0,IF($N9=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N9>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N9-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N9,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N9,-$L$23,0),IF($N9<$A$23,0,IF($N9=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N9>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N9-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N9,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N9,-$L$24,0),IF($N9<$A$24,0,IF($N9=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N9>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N9-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N9,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N9,-$L$25,0),IF($N9<$A$25,0,IF($N9=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N9>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N9-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N9,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N9,-$L$26,0),IF($N9<$A$26,0,IF($N9=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N9>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N9-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N9,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N9,-$L$27,0),IF($N9<$A$27,0,IF($N9=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N9>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N9-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N9,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N9,-$L$28,0),IF($N9<$A$28,0,IF($N9=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N9>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N9-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N9,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N9,-$L$29,0),IF($N9<$A$29,0,IF($N9=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N9>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N9-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N9,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N9,-$L$30,0),IF($N9<$A$30,0,IF($N9=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N9>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N9-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N9,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N9,-$L$31,0),IF($N9<$A$31,0,IF($N9=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N9>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N9-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N9,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N9,-$L$32,0),IF($N9<$A$32,0,IF($N9=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N9>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N9-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N9,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N9,-$L$33,0),IF($N9<$A$33,0,IF($N9=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N9>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N9-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N9,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N9,-$L$34,0),IF($N9<$A$34,0,IF($N9=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N9>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N9-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N9,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N9,-$L$35,0),IF($N9<$A$35,0,IF($N9=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N9>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N9-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N9,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N9,-$L$36,0),IF($N9<$A$36,0,IF($N9=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N9>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N9-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N9,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N9,-$L$37,0),IF($N9<$A$37,0,IF($N9=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N9>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N9-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N9,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N9,-$L$38,0),IF($N9<$A$38,0,IF($N9=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N9>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N9-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N9,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N9,-$L$39,0),IF($N9<$A$39,0,IF($N9=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N9>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N9-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N9,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N9,-$L$40,0),IF($N9<$A$40,0,IF($N9=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N9>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N9-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N9,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N9,-$L$41,0),IF($N9<$A$41,0,IF($N9=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N9>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N9-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N9,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N9,-$L$42,0),IF($N9<$A$42,0,IF($N9=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N9>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N9-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N9,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N9,-$L$43,0),IF($N9<$A$43,0,IF($N9=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N9>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N9-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N9,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N9,-$L$44,0),IF($N9<$A$44,0,IF($N9=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N9>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N9-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N9,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N9,-$L$45,0),IF($N9<$A$45,0,IF($N9=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N9>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N9-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N9,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N9,-$L$46,0),IF($N9<$A$46,0,IF($N9=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N9>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N9-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N9,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N9,-$L$47,0),IF($N9<$A$47,0,IF($N9=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N9>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N9-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-2.512896592629656,0,-23939.833167209883,0,{"$f":"SUM(O67:BF67)","v":-23942.346063802514}]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N10,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N10,-$L$8,0),IF($N10<$A$8,0,IF($N10=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N10>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N10-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N10,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N10,-$L$9,0),IF($N10<$A$9,0,IF($N10=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N10>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N10-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N10,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N10,-$L$10,0),IF($N10<$A$10,0,IF($N10=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N10>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N10-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N10,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N10,-$L$11,0),IF($N10<$A$11,0,IF($N10=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N10>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N10-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N10,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N10,-$L$12,0),IF($N10<$A$12,0,IF($N10=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N10>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N10-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N10,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N10,-$L$13,0),IF($N10<$A$13,0,IF($N10=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N10>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N10-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N10,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N10,-$L$14,0),IF($N10<$A$14,0,IF($N10=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N10>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N10-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N10,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N10,-$L$15,0),IF($N10<$A$15,0,IF($N10=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N10>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N10-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N10,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N10,-$L$16,0),IF($N10<$A$16,0,IF($N10=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N10>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N10-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N10,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N10,-$L$17,0),IF($N10<$A$17,0,IF($N10=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N10>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N10-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N10,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N10,-$L$18,0),IF($N10<$A$18,0,IF($N10=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N10>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N10-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N10,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N10,-$L$19,0),IF($N10<$A$19,0,IF($N10=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N10>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N10-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N10,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N10,-$L$20,0),IF($N10<$A$20,0,IF($N10=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N10>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N10-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N10,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N10,-$L$21,0),IF($N10<$A$21,0,IF($N10=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N10>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N10-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N10,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N10,-$L$22,0),IF($N10<$A$22,0,IF($N10=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N10>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N10-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N10,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N10,-$L$23,0),IF($N10<$A$23,0,IF($N10=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N10>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N10-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N10,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N10,-$L$24,0),IF($N10<$A$24,0,IF($N10=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N10>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N10-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N10,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N10,-$L$25,0),IF($N10<$A$25,0,IF($N10=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N10>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N10-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N10,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N10,-$L$26,0),IF($N10<$A$26,0,IF($N10=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N10>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N10-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N10,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N10,-$L$27,0),IF($N10<$A$27,0,IF($N10=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N10>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N10-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N10,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N10,-$L$28,0),IF($N10<$A$28,0,IF($N10=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N10>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N10-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N10,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N10,-$L$29,0),IF($N10<$A$29,0,IF($N10=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N10>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N10-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N10,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N10,-$L$30,0),IF($N10<$A$30,0,IF($N10=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N10>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N10-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N10,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N10,-$L$31,0),IF($N10<$A$31,0,IF($N10=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N10>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N10-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N10,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N10,-$L$32,0),IF($N10<$A$32,0,IF($N10=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N10>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N10-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N10,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N10,-$L$33,0),IF($N10<$A$33,0,IF($N10=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N10>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N10-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N10,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N10,-$L$34,0),IF($N10<$A$34,0,IF($N10=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N10>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N10-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N10,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N10,-$L$35,0),IF($N10<$A$35,0,IF($N10=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N10>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N10-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N10,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N10,-$L$36,0),IF($N10<$A$36,0,IF($N10=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N10>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N10-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N10,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N10,-$L$37,0),IF($N10<$A$37,0,IF($N10=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N10>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N10-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N10,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N10,-$L$38,0),IF($N10<$A$38,0,IF($N10=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N10>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N10-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N10,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N10,-$L$39,0),IF($N10<$A$39,0,IF($N10=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N10>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N10-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N10,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N10,-$L$40,0),IF($N10<$A$40,0,IF($N10=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N10>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N10-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N10,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N10,-$L$41,0),IF($N10<$A$41,0,IF($N10=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N10>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N10-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N10,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N10,-$L$42,0),IF($N10<$A$42,0,IF($N10=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N10>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N10-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N10,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N10,-$L$43,0),IF($N10<$A$43,0,IF($N10=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N10>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N10-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N10,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N10,-$L$44,0),IF($N10<$A$44,0,IF($N10=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N10>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N10-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N10,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N10,-$L$45,0),IF($N10<$A$45,0,IF($N10=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N10>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N10-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N10,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N10,-$L$46,0),IF($N10<$A$46,0,IF($N10=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N10>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N10-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N10,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N10,-$L$47,0),IF($N10<$A$47,0,IF($N10=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N10>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N10-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-225.90395664721976,0,0,0,{"$f":"SUM(O68:BF68)","v":-225.90395664721976}]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N11,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N11,-$L$8,0),IF($N11<$A$8,0,IF($N11=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N11>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N11-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N11,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N11,-$L$9,0),IF($N11<$A$9,0,IF($N11=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N11>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N11-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N11,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N11,-$L$10,0),IF($N11<$A$10,0,IF($N11=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N11>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N11-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N11,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N11,-$L$11,0),IF($N11<$A$11,0,IF($N11=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N11>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N11-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N11,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N11,-$L$12,0),IF($N11<$A$12,0,IF($N11=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N11>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N11-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N11,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N11,-$L$13,0),IF($N11<$A$13,0,IF($N11=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N11>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N11-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N11,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N11,-$L$14,0),IF($N11<$A$14,0,IF($N11=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N11>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N11-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N11,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N11,-$L$15,0),IF($N11<$A$15,0,IF($N11=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N11>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N11-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N11,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N11,-$L$16,0),IF($N11<$A$16,0,IF($N11=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N11>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N11-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N11,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N11,-$L$17,0),IF($N11<$A$17,0,IF($N11=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N11>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N11-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N11,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N11,-$L$18,0),IF($N11<$A$18,0,IF($N11=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N11>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N11-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N11,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N11,-$L$19,0),IF($N11<$A$19,0,IF($N11=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N11>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N11-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N11,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N11,-$L$20,0),IF($N11<$A$20,0,IF($N11=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N11>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N11-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N11,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N11,-$L$21,0),IF($N11<$A$21,0,IF($N11=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N11>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N11-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N11,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N11,-$L$22,0),IF($N11<$A$22,0,IF($N11=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N11>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N11-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N11,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N11,-$L$23,0),IF($N11<$A$23,0,IF($N11=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N11>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N11-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N11,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N11,-$L$24,0),IF($N11<$A$24,0,IF($N11=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N11>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N11-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N11,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N11,-$L$25,0),IF($N11<$A$25,0,IF($N11=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N11>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N11-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N11,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N11,-$L$26,0),IF($N11<$A$26,0,IF($N11=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N11>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N11-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N11,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N11,-$L$27,0),IF($N11<$A$27,0,IF($N11=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N11>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N11-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N11,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N11,-$L$28,0),IF($N11<$A$28,0,IF($N11=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N11>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N11-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N11,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N11,-$L$29,0),IF($N11<$A$29,0,IF($N11=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N11>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N11-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N11,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N11,-$L$30,0),IF($N11<$A$30,0,IF($N11=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N11>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N11-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N11,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N11,-$L$31,0),IF($N11<$A$31,0,IF($N11=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N11>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N11-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N11,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N11,-$L$32,0),IF($N11<$A$32,0,IF($N11=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N11>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N11-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N11,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N11,-$L$33,0),IF($N11<$A$33,0,IF($N11=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N11>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N11-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N11,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N11,-$L$34,0),IF($N11<$A$34,0,IF($N11=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N11>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N11-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N11,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N11,-$L$35,0),IF($N11<$A$35,0,IF($N11=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N11>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N11-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N11,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N11,-$L$36,0),IF($N11<$A$36,0,IF($N11=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N11>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N11-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N11,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N11,-$L$37,0),IF($N11<$A$37,0,IF($N11=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N11>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N11-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N11,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N11,-$L$38,0),IF($N11<$A$38,0,IF($N11=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N11>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N11-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N11,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N11,-$L$39,0),IF($N11<$A$39,0,IF($N11=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N11>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N11-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N11,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N11,-$L$40,0),IF($N11<$A$40,0,IF($N11=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N11>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N11-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N11,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N11,-$L$41,0),IF($N11<$A$41,0,IF($N11=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N11>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N11-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N11,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N11,-$L$42,0),IF($N11<$A$42,0,IF($N11=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N11>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N11-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N11,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N11,-$L$43,0),IF($N11<$A$43,0,IF($N11=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N11>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N11-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N11,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N11,-$L$44,0),IF($N11<$A$44,0,IF($N11=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N11>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N11-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N11,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N11,-$L$45,0),IF($N11<$A$45,0,IF($N11=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N11>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N11-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N11,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N11,-$L$46,0),IF($N11<$A$46,0,IF($N11=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N11>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N11-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N11,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N11,-$L$47,0),IF($N11<$A$47,0,IF($N11=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N11>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N11-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"BC12","v":-11.79656972586228},0,0,0,{"$f":"SUM(O69:BF69)","v":-11.79656972586228}]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($A$8<fy,$A$8>fy+sp),0,IF($G$8=\"exp\",IF($A$8=$N12,$L$8*(tr-1),0),IF($G$8=\"atx\",IF($A$8=$N12,-$L$8,0),IF($N12<$A$8,0,IF($N12=MIN($A$8+$H$8,fy+sp)-1,$L$8/100*OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)-$L$8/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0))-$K$8),IF($N12>MIN($A$8+$H$8,fy+sp)-1,0,$L$8/100*OFFSET(Data!$A$59,$N12-$A$8,MATCH($G$8,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$9<fy,$A$9>fy+sp),0,IF($G$9=\"exp\",IF($A$9=$N12,$L$9*(tr-1),0),IF($G$9=\"atx\",IF($A$9=$N12,-$L$9,0),IF($N12<$A$9,0,IF($N12=MIN($A$9+$H$9,fy+sp)-1,$L$9/100*OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)-$L$9/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0))-$K$9),IF($N12>MIN($A$9+$H$9,fy+sp)-1,0,$L$9/100*OFFSET(Data!$A$59,$N12-$A$9,MATCH($G$9,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$10<fy,$A$10>fy+sp),0,IF($G$10=\"exp\",IF($A$10=$N12,$L$10*(tr-1),0),IF($G$10=\"atx\",IF($A$10=$N12,-$L$10,0),IF($N12<$A$10,0,IF($N12=MIN($A$10+$H$10,fy+sp)-1,$L$10/100*OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)-$L$10/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0))-$K$10),IF($N12>MIN($A$10+$H$10,fy+sp)-1,0,$L$10/100*OFFSET(Data!$A$59,$N12-$A$10,MATCH($G$10,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$11<fy,$A$11>fy+sp),0,IF($G$11=\"exp\",IF($A$11=$N12,$L$11*(tr-1),0),IF($G$11=\"atx\",IF($A$11=$N12,-$L$11,0),IF($N12<$A$11,0,IF($N12=MIN($A$11+$H$11,fy+sp)-1,$L$11/100*OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)-$L$11/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0))-$K$11),IF($N12>MIN($A$11+$H$11,fy+sp)-1,0,$L$11/100*OFFSET(Data!$A$59,$N12-$A$11,MATCH($G$11,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$12<fy,$A$12>fy+sp),0,IF($G$12=\"exp\",IF($A$12=$N12,$L$12*(tr-1),0),IF($G$12=\"atx\",IF($A$12=$N12,-$L$12,0),IF($N12<$A$12,0,IF($N12=MIN($A$12+$H$12,fy+sp)-1,$L$12/100*OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)-$L$12/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0))-$K$12),IF($N12>MIN($A$12+$H$12,fy+sp)-1,0,$L$12/100*OFFSET(Data!$A$59,$N12-$A$12,MATCH($G$12,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$13<fy,$A$13>fy+sp),0,IF($G$13=\"exp\",IF($A$13=$N12,$L$13*(tr-1),0),IF($G$13=\"atx\",IF($A$13=$N12,-$L$13,0),IF($N12<$A$13,0,IF($N12=MIN($A$13+$H$13,fy+sp)-1,$L$13/100*OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)-$L$13/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0))-$K$13),IF($N12>MIN($A$13+$H$13,fy+sp)-1,0,$L$13/100*OFFSET(Data!$A$59,$N12-$A$13,MATCH($G$13,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$14<fy,$A$14>fy+sp),0,IF($G$14=\"exp\",IF($A$14=$N12,$L$14*(tr-1),0),IF($G$14=\"atx\",IF($A$14=$N12,-$L$14,0),IF($N12<$A$14,0,IF($N12=MIN($A$14+$H$14,fy+sp)-1,$L$14/100*OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)-$L$14/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0))-$K$14),IF($N12>MIN($A$14+$H$14,fy+sp)-1,0,$L$14/100*OFFSET(Data!$A$59,$N12-$A$14,MATCH($G$14,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$15<fy,$A$15>fy+sp),0,IF($G$15=\"exp\",IF($A$15=$N12,$L$15*(tr-1),0),IF($G$15=\"atx\",IF($A$15=$N12,-$L$15,0),IF($N12<$A$15,0,IF($N12=MIN($A$15+$H$15,fy+sp)-1,$L$15/100*OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)-$L$15/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0))-$K$15),IF($N12>MIN($A$15+$H$15,fy+sp)-1,0,$L$15/100*OFFSET(Data!$A$59,$N12-$A$15,MATCH($G$15,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$16<fy,$A$16>fy+sp),0,IF($G$16=\"exp\",IF($A$16=$N12,$L$16*(tr-1),0),IF($G$16=\"atx\",IF($A$16=$N12,-$L$16,0),IF($N12<$A$16,0,IF($N12=MIN($A$16+$H$16,fy+sp)-1,$L$16/100*OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)-$L$16/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0))-$K$16),IF($N12>MIN($A$16+$H$16,fy+sp)-1,0,$L$16/100*OFFSET(Data!$A$59,$N12-$A$16,MATCH($G$16,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$17<fy,$A$17>fy+sp),0,IF($G$17=\"exp\",IF($A$17=$N12,$L$17*(tr-1),0),IF($G$17=\"atx\",IF($A$17=$N12,-$L$17,0),IF($N12<$A$17,0,IF($N12=MIN($A$17+$H$17,fy+sp)-1,$L$17/100*OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)-$L$17/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0))-$K$17),IF($N12>MIN($A$17+$H$17,fy+sp)-1,0,$L$17/100*OFFSET(Data!$A$59,$N12-$A$17,MATCH($G$17,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$18<fy,$A$18>fy+sp),0,IF($G$18=\"exp\",IF($A$18=$N12,$L$18*(tr-1),0),IF($G$18=\"atx\",IF($A$18=$N12,-$L$18,0),IF($N12<$A$18,0,IF($N12=MIN($A$18+$H$18,fy+sp)-1,$L$18/100*OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)-$L$18/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0))-$K$18),IF($N12>MIN($A$18+$H$18,fy+sp)-1,0,$L$18/100*OFFSET(Data!$A$59,$N12-$A$18,MATCH($G$18,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$19<fy,$A$19>fy+sp),0,IF($G$19=\"exp\",IF($A$19=$N12,$L$19*(tr-1),0),IF($G$19=\"atx\",IF($A$19=$N12,-$L$19,0),IF($N12<$A$19,0,IF($N12=MIN($A$19+$H$19,fy+sp)-1,$L$19/100*OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)-$L$19/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0))-$K$19),IF($N12>MIN($A$19+$H$19,fy+sp)-1,0,$L$19/100*OFFSET(Data!$A$59,$N12-$A$19,MATCH($G$19,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$20<fy,$A$20>fy+sp),0,IF($G$20=\"exp\",IF($A$20=$N12,$L$20*(tr-1),0),IF($G$20=\"atx\",IF($A$20=$N12,-$L$20,0),IF($N12<$A$20,0,IF($N12=MIN($A$20+$H$20,fy+sp)-1,$L$20/100*OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)-$L$20/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0))-$K$20),IF($N12>MIN($A$20+$H$20,fy+sp)-1,0,$L$20/100*OFFSET(Data!$A$59,$N12-$A$20,MATCH($G$20,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$21<fy,$A$21>fy+sp),0,IF($G$21=\"exp\",IF($A$21=$N12,$L$21*(tr-1),0),IF($G$21=\"atx\",IF($A$21=$N12,-$L$21,0),IF($N12<$A$21,0,IF($N12=MIN($A$21+$H$21,fy+sp)-1,$L$21/100*OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)-$L$21/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0))-$K$21),IF($N12>MIN($A$21+$H$21,fy+sp)-1,0,$L$21/100*OFFSET(Data!$A$59,$N12-$A$21,MATCH($G$21,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$22<fy,$A$22>fy+sp),0,IF($G$22=\"exp\",IF($A$22=$N12,$L$22*(tr-1),0),IF($G$22=\"atx\",IF($A$22=$N12,-$L$22,0),IF($N12<$A$22,0,IF($N12=MIN($A$22+$H$22,fy+sp)-1,$L$22/100*OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)-$L$22/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0))-$K$22),IF($N12>MIN($A$22+$H$22,fy+sp)-1,0,$L$22/100*OFFSET(Data!$A$59,$N12-$A$22,MATCH($G$22,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$23<fy,$A$23>fy+sp),0,IF($G$23=\"exp\",IF($A$23=$N12,$L$23*(tr-1),0),IF($G$23=\"atx\",IF($A$23=$N12,-$L$23,0),IF($N12<$A$23,0,IF($N12=MIN($A$23+$H$23,fy+sp)-1,$L$23/100*OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)-$L$23/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0))-$K$23),IF($N12>MIN($A$23+$H$23,fy+sp)-1,0,$L$23/100*OFFSET(Data!$A$59,$N12-$A$23,MATCH($G$23,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$24<fy,$A$24>fy+sp),0,IF($G$24=\"exp\",IF($A$24=$N12,$L$24*(tr-1),0),IF($G$24=\"atx\",IF($A$24=$N12,-$L$24,0),IF($N12<$A$24,0,IF($N12=MIN($A$24+$H$24,fy+sp)-1,$L$24/100*OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)-$L$24/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0))-$K$24),IF($N12>MIN($A$24+$H$24,fy+sp)-1,0,$L$24/100*OFFSET(Data!$A$59,$N12-$A$24,MATCH($G$24,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$25<fy,$A$25>fy+sp),0,IF($G$25=\"exp\",IF($A$25=$N12,$L$25*(tr-1),0),IF($G$25=\"atx\",IF($A$25=$N12,-$L$25,0),IF($N12<$A$25,0,IF($N12=MIN($A$25+$H$25,fy+sp)-1,$L$25/100*OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)-$L$25/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0))-$K$25),IF($N12>MIN($A$25+$H$25,fy+sp)-1,0,$L$25/100*OFFSET(Data!$A$59,$N12-$A$25,MATCH($G$25,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$26<fy,$A$26>fy+sp),0,IF($G$26=\"exp\",IF($A$26=$N12,$L$26*(tr-1),0),IF($G$26=\"atx\",IF($A$26=$N12,-$L$26,0),IF($N12<$A$26,0,IF($N12=MIN($A$26+$H$26,fy+sp)-1,$L$26/100*OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)-$L$26/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0))-$K$26),IF($N12>MIN($A$26+$H$26,fy+sp)-1,0,$L$26/100*OFFSET(Data!$A$59,$N12-$A$26,MATCH($G$26,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$27<fy,$A$27>fy+sp),0,IF($G$27=\"exp\",IF($A$27=$N12,$L$27*(tr-1),0),IF($G$27=\"atx\",IF($A$27=$N12,-$L$27,0),IF($N12<$A$27,0,IF($N12=MIN($A$27+$H$27,fy+sp)-1,$L$27/100*OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)-$L$27/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0))-$K$27),IF($N12>MIN($A$27+$H$27,fy+sp)-1,0,$L$27/100*OFFSET(Data!$A$59,$N12-$A$27,MATCH($G$27,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$28<fy,$A$28>fy+sp),0,IF($G$28=\"exp\",IF($A$28=$N12,$L$28*(tr-1),0),IF($G$28=\"atx\",IF($A$28=$N12,-$L$28,0),IF($N12<$A$28,0,IF($N12=MIN($A$28+$H$28,fy+sp)-1,$L$28/100*OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)-$L$28/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0))-$K$28),IF($N12>MIN($A$28+$H$28,fy+sp)-1,0,$L$28/100*OFFSET(Data!$A$59,$N12-$A$28,MATCH($G$28,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$29<fy,$A$29>fy+sp),0,IF($G$29=\"exp\",IF($A$29=$N12,$L$29*(tr-1),0),IF($G$29=\"atx\",IF($A$29=$N12,-$L$29,0),IF($N12<$A$29,0,IF($N12=MIN($A$29+$H$29,fy+sp)-1,$L$29/100*OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)-$L$29/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0))-$K$29),IF($N12>MIN($A$29+$H$29,fy+sp)-1,0,$L$29/100*OFFSET(Data!$A$59,$N12-$A$29,MATCH($G$29,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$30<fy,$A$30>fy+sp),0,IF($G$30=\"exp\",IF($A$30=$N12,$L$30*(tr-1),0),IF($G$30=\"atx\",IF($A$30=$N12,-$L$30,0),IF($N12<$A$30,0,IF($N12=MIN($A$30+$H$30,fy+sp)-1,$L$30/100*OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)-$L$30/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0))-$K$30),IF($N12>MIN($A$30+$H$30,fy+sp)-1,0,$L$30/100*OFFSET(Data!$A$59,$N12-$A$30,MATCH($G$30,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$31<fy,$A$31>fy+sp),0,IF($G$31=\"exp\",IF($A$31=$N12,$L$31*(tr-1),0),IF($G$31=\"atx\",IF($A$31=$N12,-$L$31,0),IF($N12<$A$31,0,IF($N12=MIN($A$31+$H$31,fy+sp)-1,$L$31/100*OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)-$L$31/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0))-$K$31),IF($N12>MIN($A$31+$H$31,fy+sp)-1,0,$L$31/100*OFFSET(Data!$A$59,$N12-$A$31,MATCH($G$31,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$32<fy,$A$32>fy+sp),0,IF($G$32=\"exp\",IF($A$32=$N12,$L$32*(tr-1),0),IF($G$32=\"atx\",IF($A$32=$N12,-$L$32,0),IF($N12<$A$32,0,IF($N12=MIN($A$32+$H$32,fy+sp)-1,$L$32/100*OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)-$L$32/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0))-$K$32),IF($N12>MIN($A$32+$H$32,fy+sp)-1,0,$L$32/100*OFFSET(Data!$A$59,$N12-$A$32,MATCH($G$32,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$33<fy,$A$33>fy+sp),0,IF($G$33=\"exp\",IF($A$33=$N12,$L$33*(tr-1),0),IF($G$33=\"atx\",IF($A$33=$N12,-$L$33,0),IF($N12<$A$33,0,IF($N12=MIN($A$33+$H$33,fy+sp)-1,$L$33/100*OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)-$L$33/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0))-$K$33),IF($N12>MIN($A$33+$H$33,fy+sp)-1,0,$L$33/100*OFFSET(Data!$A$59,$N12-$A$33,MATCH($G$33,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$34<fy,$A$34>fy+sp),0,IF($G$34=\"exp\",IF($A$34=$N12,$L$34*(tr-1),0),IF($G$34=\"atx\",IF($A$34=$N12,-$L$34,0),IF($N12<$A$34,0,IF($N12=MIN($A$34+$H$34,fy+sp)-1,$L$34/100*OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)-$L$34/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0))-$K$34),IF($N12>MIN($A$34+$H$34,fy+sp)-1,0,$L$34/100*OFFSET(Data!$A$59,$N12-$A$34,MATCH($G$34,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$35<fy,$A$35>fy+sp),0,IF($G$35=\"exp\",IF($A$35=$N12,$L$35*(tr-1),0),IF($G$35=\"atx\",IF($A$35=$N12,-$L$35,0),IF($N12<$A$35,0,IF($N12=MIN($A$35+$H$35,fy+sp)-1,$L$35/100*OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)-$L$35/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0))-$K$35),IF($N12>MIN($A$35+$H$35,fy+sp)-1,0,$L$35/100*OFFSET(Data!$A$59,$N12-$A$35,MATCH($G$35,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$36<fy,$A$36>fy+sp),0,IF($G$36=\"exp\",IF($A$36=$N12,$L$36*(tr-1),0),IF($G$36=\"atx\",IF($A$36=$N12,-$L$36,0),IF($N12<$A$36,0,IF($N12=MIN($A$36+$H$36,fy+sp)-1,$L$36/100*OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)-$L$36/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0))-$K$36),IF($N12>MIN($A$36+$H$36,fy+sp)-1,0,$L$36/100*OFFSET(Data!$A$59,$N12-$A$36,MATCH($G$36,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$37<fy,$A$37>fy+sp),0,IF($G$37=\"exp\",IF($A$37=$N12,$L$37*(tr-1),0),IF($G$37=\"atx\",IF($A$37=$N12,-$L$37,0),IF($N12<$A$37,0,IF($N12=MIN($A$37+$H$37,fy+sp)-1,$L$37/100*OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)-$L$37/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0))-$K$37),IF($N12>MIN($A$37+$H$37,fy+sp)-1,0,$L$37/100*OFFSET(Data!$A$59,$N12-$A$37,MATCH($G$37,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$38<fy,$A$38>fy+sp),0,IF($G$38=\"exp\",IF($A$38=$N12,$L$38*(tr-1),0),IF($G$38=\"atx\",IF($A$38=$N12,-$L$38,0),IF($N12<$A$38,0,IF($N12=MIN($A$38+$H$38,fy+sp)-1,$L$38/100*OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)-$L$38/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0))-$K$38),IF($N12>MIN($A$38+$H$38,fy+sp)-1,0,$L$38/100*OFFSET(Data!$A$59,$N12-$A$38,MATCH($G$38,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$39<fy,$A$39>fy+sp),0,IF($G$39=\"exp\",IF($A$39=$N12,$L$39*(tr-1),0),IF($G$39=\"atx\",IF($A$39=$N12,-$L$39,0),IF($N12<$A$39,0,IF($N12=MIN($A$39+$H$39,fy+sp)-1,$L$39/100*OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)-$L$39/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0))-$K$39),IF($N12>MIN($A$39+$H$39,fy+sp)-1,0,$L$39/100*OFFSET(Data!$A$59,$N12-$A$39,MATCH($G$39,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$40<fy,$A$40>fy+sp),0,IF($G$40=\"exp\",IF($A$40=$N12,$L$40*(tr-1),0),IF($G$40=\"atx\",IF($A$40=$N12,-$L$40,0),IF($N12<$A$40,0,IF($N12=MIN($A$40+$H$40,fy+sp)-1,$L$40/100*OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)-$L$40/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0))-$K$40),IF($N12>MIN($A$40+$H$40,fy+sp)-1,0,$L$40/100*OFFSET(Data!$A$59,$N12-$A$40,MATCH($G$40,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$41<fy,$A$41>fy+sp),0,IF($G$41=\"exp\",IF($A$41=$N12,$L$41*(tr-1),0),IF($G$41=\"atx\",IF($A$41=$N12,-$L$41,0),IF($N12<$A$41,0,IF($N12=MIN($A$41+$H$41,fy+sp)-1,$L$41/100*OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)-$L$41/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0))-$K$41),IF($N12>MIN($A$41+$H$41,fy+sp)-1,0,$L$41/100*OFFSET(Data!$A$59,$N12-$A$41,MATCH($G$41,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$42<fy,$A$42>fy+sp),0,IF($G$42=\"exp\",IF($A$42=$N12,$L$42*(tr-1),0),IF($G$42=\"atx\",IF($A$42=$N12,-$L$42,0),IF($N12<$A$42,0,IF($N12=MIN($A$42+$H$42,fy+sp)-1,$L$42/100*OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)-$L$42/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0))-$K$42),IF($N12>MIN($A$42+$H$42,fy+sp)-1,0,$L$42/100*OFFSET(Data!$A$59,$N12-$A$42,MATCH($G$42,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$43<fy,$A$43>fy+sp),0,IF($G$43=\"exp\",IF($A$43=$N12,$L$43*(tr-1),0),IF($G$43=\"atx\",IF($A$43=$N12,-$L$43,0),IF($N12<$A$43,0,IF($N12=MIN($A$43+$H$43,fy+sp)-1,$L$43/100*OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)-$L$43/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0))-$K$43),IF($N12>MIN($A$43+$H$43,fy+sp)-1,0,$L$43/100*OFFSET(Data!$A$59,$N12-$A$43,MATCH($G$43,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$44<fy,$A$44>fy+sp),0,IF($G$44=\"exp\",IF($A$44=$N12,$L$44*(tr-1),0),IF($G$44=\"atx\",IF($A$44=$N12,-$L$44,0),IF($N12<$A$44,0,IF($N12=MIN($A$44+$H$44,fy+sp)-1,$L$44/100*OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)-$L$44/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0))-$K$44),IF($N12>MIN($A$44+$H$44,fy+sp)-1,0,$L$44/100*OFFSET(Data!$A$59,$N12-$A$44,MATCH($G$44,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$45<fy,$A$45>fy+sp),0,IF($G$45=\"exp\",IF($A$45=$N12,$L$45*(tr-1),0),IF($G$45=\"atx\",IF($A$45=$N12,-$L$45,0),IF($N12<$A$45,0,IF($N12=MIN($A$45+$H$45,fy+sp)-1,$L$45/100*OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)-$L$45/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0))-$K$45),IF($N12>MIN($A$45+$H$45,fy+sp)-1,0,$L$45/100*OFFSET(Data!$A$59,$N12-$A$45,MATCH($G$45,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$46<fy,$A$46>fy+sp),0,IF($G$46=\"exp\",IF($A$46=$N12,$L$46*(tr-1),0),IF($G$46=\"atx\",IF($A$46=$N12,-$L$46,0),IF($N12<$A$46,0,IF($N12=MIN($A$46+$H$46,fy+sp)-1,$L$46/100*OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)-$L$46/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0))-$K$46),IF($N12>MIN($A$46+$H$46,fy+sp)-1,0,$L$46/100*OFFSET(Data!$A$59,$N12-$A$46,MATCH($G$46,Data!$A$4:$CG$4,0)-1)))))))","v":0},{"$f":"IF(OR($A$47<fy,$A$47>fy+sp),0,IF($G$47=\"exp\",IF($A$47=$N12,$L$47*(tr-1),0),IF($G$47=\"atx\",IF($A$47=$N12,-$L$47,0),IF($N12<$A$47,0,IF($N12=MIN($A$47+$H$47,fy+sp)-1,$L$47/100*OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)-$L$47/100*(1-tr)*(OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0))-$K$47),IF($N12>MIN($A$47+$H$47,fy+sp)-1,0,$L$47/100*OFFSET(Data!$A$59,$N12-$A$47,MATCH($G$47,Data!$A$4:$CG$4,0)-1)))))))","v":0},-2.7061147821973202,0,0,0,{"$f":"SUM(O70:BF70)","v":-2.7061147821973202}]
[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]

{"sheet":"III. Abandon Detail","index":6,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Line 306 Partial Abandonment  Detail"]
[null,"Assumption","%"]
["Pipe Length (Miles)",69.8,1]
["Cap and cut point after Atascadero",6.7,{"$f":"+B4/B3","v":9.5988538681948427E-2}]
["Abandonment portion",{"$f":"+B3-B4","v":63.099999999999994},{"$f":"+B5/B3","v":0.90401146131805155}]
[]
["Cost of Abandonment of Full Line",35000000,"38 taps, 6 mos to 1 year after converting customers to alternative "]
["Portion Abandoned",{"$f":"+C5","v":0.90401146131805155}]
["Cost of 63.2 miles",{"$f":"+B8*B7","v":31640401.146131802}]
[null,"Total","Plant","Land"]
["Net Book Value",{"$f":"+'II. Sell Detail'!$G$30","v":3845361.5576576921},{"$f":"+'II. Sell Detail'!$G$28","v":3843563.5321004372},{"$f":"+'II. Sell Detail'!$G$27","v":1798.0255572550777}]
["Portion Written Off",{"$f":"+B11*C5","v":3476250.9210343892},{"$f":"+C11*C5","v":3474625.485322888},{"$f":"+D11*C5","v":1625.4357115013668}]
["Remaining Portion",{"$f":"+B11-B12","v":369110.63662330294},{"$f":"+C11-C12","v":368938.0467775492},{"$f":"+D11-D12","v":172.58984575371096}]
[]
["Cost of conversion (electric)",null,"Elect Convert Cost",null,"Total"]
["Total",null,null,null,null,1188000]
[]
[null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Cap Ex ",{"$f":"+'I.  Own Operate Detail'!E14*$C$4","v":16.530675787965617},{"$f":"+'I.  Own Operate Detail'!F14*$C$4","v":180.09514570200574},{"$f":"+'I.  Own Operate Detail'!G14*$C$4","v":16.530675787965617},{"$f":"+'I.  Own Operate Detail'!H14*$C$4","v":16.530675787965617},{"$f":"+'I.  Own Operate Detail'!I14*$C$4","v":68.364486676217766},{"$f":"+'I.  Own Operate Detail'!J14*$C$4","v":16.530675787965617},{"$f":"+'I.  Own Operate Detail'!K14*$C$4","v":16.530675787965617},{"$f":"+'I.  Own Operate Detail'!L14*$C$4","v":16.530675787965617},{"$f":"+'I.  Own Operate Detail'!M14*$C$4","v":16.530675787965617},{"$f":"+'I.  Own Operate Detail'!N14*$C$4","v":16.530675787965617}]
["Op Ex",{"$f":"+'I.  Own Operate Detail'!E32*$C$4","v":223.17335243553009},{"$f":"+'I.  Own Operate Detail'!F32*$C$4","v":3.3212034383954157},{"$f":"+'I.  Own Operate Detail'!G32*$C$4","v":291.28681948424071},{"$f":"+'I.  Own Operate Detail'!H32*$C$4","v":14.839828080229227},{"$f":"+'I.  Own Operate Detail'!I32*$C$4","v":3.3212034383954157},{"$f":"+'I.  Own Operate Detail'!J32*$C$4","v":3.3212034383954157},{"$f":"+'I.  Own Operate Detail'!K32*$C$4","v":3.3212034383954157},{"$f":"+'I.  Own Operate Detail'!L32*$C$4","v":1362.5189111747852},{"$f":"+'I.  Own Operate Detail'!M32*$C$4","v":3.3212034383954157},{"$f":"+'I.  Own Operate Detail'!N32*$C$4","v":291.28681948424071}]
[null,{"$f":"SUM(B19:K19)","v":380.70503868194834},{"$f":"SUM('III.  Alt - Abandon in Place'!E9:E18)","v":380.70503868194834}]
[null,{"$f":"SUM(B20:K20)","v":2199.7117478510031},{"$f":"SUM('III.  Alt - Abandon in Place'!B52:B61)","v":2199.7117478510031}]

{"sheet":"I. Operate Detail Summary","index":7,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Line 306 Specific Capital and Expense Forecast  (000s, 2018$)"]
[]
[]
[null,"Description","Contact","TOTAL",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
["Existing Net Book Value"]
[null,"Depreciable Property",null,null,{"$f":"+'II. Sell Detail'!E19/1000","v":9180.1482028124883}]
[null,"Accumulated Depreciation",null,null,{"$f":"-('II. Sell Detail'!E28-'II. Sell Detail'!G28)/1000","v":-5336.5846707120518}]
[null,"   Net Book Property ",null,null,{"$f":"+E8+E7","v":3843.5635321004365}]
[null,"Land",null,null,{"$f":"+'II. Sell Detail'!E18/1000","v":1.7980255572550776}]
[null,"     Total",null,null,{"$f":"+E10+E7+E8","v":3845.3615576576913}]
[]
["Capital Forecast (2018$, 000s)"]
[null,"High Pressure Regulator (HPR) sets","Corine Herrmann",{"$f":"SUM(E14:N14)","v":1680},null,1680]
[null,"Atmospheric Corrosion AC Upgrades","Jason Klechka",{"$f":"SUM(E15:N15)","v":564},null,24,null,null,540]
[null,"Other","Nancy Riojas",{"$f":"SUM(E16:N16)","v":1722.1509999999998},172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001]
[null,"     Total Capital ",null,{"$f":"SUM(D14:D16)","v":3966.1509999999998},{"$f":"SUM(E14:E16)","v":172.21510000000001},1876.2150999999999,172.21510000000001,172.21510000000001,712.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001]
[]
["Operations and Maintenance (O&M) Expense (2018$, 000s)"]
[null,"High Pressure Regulator Maintenance ","Corine Herrmann",{"$f":"SUM(E20:N20)","v":86.399999999999991},null,9.6,9.6,9.6,9.6,9.6,9.6,9.6,9.6,9.6]
[null,"Hydro Strength Tests ","Bronson and Bill Boyton",{"$f":"SUM(E21:N21)","v":22460},2300,null,3000,null,null,null,null,14160,null,3000]
[null,"Fault Crossing Studies","Bronson Ingmannsson",{"$f":"SUM(E22:N22)","v":120},null,null,null,120]
[null,"Other","Don Cano",{"$f":"SUM(E23:N23)","v":250},25,25,25,25,25,25,25,25,25,25]
[null,"     Total O&M",null,{"$f":"SUM(D20:D23)","v":22916.400000000001},{"$f":"SUM(E20:E23)","v":2325},34.6,3034.6,154.6,34.6,34.6,34.6,14194.6,34.6,3034.6]

{"sheet":"I.  Own Operate Detail","index":8,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Line 306 Specific Capital and Expense Forecast  (000s, 2018$)"]
[]
[]
[null,"Description","Contact","TOTAL",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,"NOTEs"]
[]
[null,"Contingency Adder ","Dan McLAfferty",0.2]
[]
["Capital Forecast (000s)"]
[null,"HPR sets","Corine Herrmann",{"$f":"SUM(E9:N9)","v":1680},null,{"$f":"+(1+$D$6)*1400","v":1680},null,null,null,null,null,null,null,null,"8 Assets with HPR rebulid at $175 ea = $1.4M in 2020, plus contingency."]
[null,"Atmospheric Corrosion AC Upgrades","Jason Klechka",{"$f":"SUM(E10:N10)","v":564},null,{"$f":"+(1+$D$6)*20","v":24},null,null,{"$f":"+(1+$D$6)*450","v":540},null,null,null,null,null,"2 CTS exceed 15VAC require deadfront test station installations and other minor repairs = $20k AC interference.  Install new monitoring $50k plus remodeling, additional mitigation, 2 deep wells = $400k "]
[]
[null,"Specific Capex",{"$f":"SUM(E12:N12)/10","v":224.4},{"$f":"SUM(E12:N12)","v":2244},{"$f":"SUM(E9:E11)","v":0},{"$f":"SUM(F9:F11)","v":1704},0,0,540,0,0,0,0,0]
[null,"General Capex (10 yr avg)","Nancy Riojas",{"$f":"SUM(E13:N13)","v":1722.1509999999998},{"$f":"(1722.151/10)","v":172.21510000000001},{"$f":"+E13","v":172.21510000000001},172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001]
[null,"TOTAL Forecast CAP EX",null,{"$f":"SUM(E14:N14)","v":3966.1509999999989},{"$f":"+E13+E12","v":172.21510000000001},{"$f":"+F13+F12","v":1876.2150999999999},172.21510000000001,172.21510000000001,712.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001,172.21510000000001]
[null,"Cumulative",null,null,{"$f":"+E14","v":172.21510000000001},{"$f":"+F14+E15","v":2048.4301999999998},{"$f":"+F15+G14","v":2220.6452999999997},{"$f":"+G15+H14","v":2392.8603999999996},3105.0754999999995,3277.2905999999994,3449.5056999999993,3621.7207999999991,3793.935899999999,3966.1509999999989]
["Net Book Value Property / Rate Base",null,null,null,{"$f":"+'II. Sell Detail'!G28/1000","v":3843.563532100437},{"$f":"+E16","v":3843.563532100437},{"$f":"+F16","v":3843.563532100437},3843.563532100437,3843.563532100437,3843.563532100437,3843.563532100437,3843.563532100437,3843.563532100437,3843.563532100437]
["Remaining Life",null,null,null,27.33,27.33,27.33,27.33,27.33,27.33,27.33,27.33,27.33,27.33]
["Existing depreciation",null,null,null,{"$f":"+E16/E17","v":140.63532865351033},{"$f":"+E18","v":140.63532865351033},140.63532865351033,140.63532865351033,140.63532865351033,140.63532865351033,140.63532865351033,140.63532865351033,140.63532865351033,140.63532865351033]
["Land",null,null,null,{"$f":"+'II. Sell Detail'!E18/1000","v":1.7980255572550776},{"$f":"+E19","v":1.7980255572550776},{"$f":"+F19","v":1.7980255572550776},1.7980255572550776,1.7980255572550776,1.7980255572550776,1.7980255572550776,1.7980255572550776,1.7980255572550776,1.7980255572550776]
["New capex Depreciation (45 yrs)",null,null,null,{"$f":"+E15/45","v":3.8270022222222222},{"$f":"+F15/45","v":45.520671111111106},49.347673333333326,53.174675555555545,69.001677777777772,72.828679999999991,76.655682222222211,80.48268444444443,84.30968666666665,88.13668888888887]
["Rate Base",null,null,null,{"$f":"+E16+E15-E20-E18+E19","v":3873.1143267819593},{"$f":"+F16+F15-F20-F18+F19","v":5707.6357578930692},5876.0238556708473,6044.4119534486254,6740.8000512264034,6909.1881490041806,7077.5762467819586,7245.9643445597367,7414.3524423375138,7582.740540115291]
["Avg Rate Base",null,{"$f":"AVERAGE(E22:N22)","v":6261.6994561152915},null,{"$f":"+E21","v":3873.1143267819593},{"$f":"+(F21+E21)/2","v":4790.3750423375141},{"$f":"+(G21+F21)/2","v":5791.8298067819578},5960.2179045597368,6392.6060023375139,6824.994100115292,6993.38219789307,7161.7702956708472,7330.1583934486252,7498.5464912264024]
[]
["Expense (000s)"]
[null,"HPR Maintenance ","Corine Herrmann",{"$f":"SUM(E25:N25)","v":86.399999999999991},null,{"$f":"+(1+$D$6)*8","v":9.6},{"$f":"+F25","v":9.6},{"$f":"+G25","v":9.6},9.6,9.6,9.6,9.6,9.6,9.6,"Maintenance is $1,000 x 8 sets HPR annually, based on operating map 384506, rev 16"]
[null,"Hydro Strength Tests (TIMP) requirement","Bronson and Bill Boyton",{"$f":"SUM(E26:N26)","v":22460},2300,null,{"$f":"+(1+$D$6)*2500","v":3000},null,null,null,null,{"$f":"+(1+$D$6)*(5000+4900+1900)","v":14160},null,{"$f":"+(1+$D$6)*2500","v":3000},"Strength test project T-1425 in 2019 to meet a Integrity Management (49 CFR 192 Subpart O) re-assessment requirement. Test of approximately 1.5 miles of pipe with $100K forecast and total EAC at $1.5M, plus contingency.  Assess the same location again in 2026 ( 7 years).  Tests would replace ILI and DA.  Strentgh test of pipe in High Consequence Area (HCA) located in Morro Bay.  Assessments for TIMP:   • 5 strength tests, assume 7 years of credit for SCC.• 4.25 mile HCA – Two strength tests for EC/SCC in 2026 at $5M; • 3.75 mile HCA, two strength tests for EC/SCCin 2026 at $4.9M; • 2 mile combination of 2 HCAs, one Test for EC/SCC twice in 2021 and one in 2028 at $5M (2.5M in 2021 and 2.5M in 2028)• 0.25 mile HCA, one Strength test for EC/SCC in 2026 for $1.9M"]
[null,"fault crossing studies","Bronson Ingmannsson",{"$f":"SUM(E27:N27)","v":120},null,null,null,{"$f":"+(1+$D$6)*100","v":120},null,null,null,null,null,null,"Expense fault crossing study in 2022 for $100K, plus contingency.  "]
[]
[null,"Specific Opex",{"$f":"SUM(E29:N29)/10","v":2266.64},{"$f":"SUM(D25:D27)","v":22666.400000000001},{"$f":"SUM(E24:E28)","v":2300},9.6,3009.6,129.6,9.6,9.6,9.6,14169.6,9.6,3009.6]
[null,null,null,null,{"$f":"+$C$30*E13","v":0},0,0,0,0,0,0,0,0,0]
[null,"General Other opex","Don Cano",{"$f":"SUM(E31:N31)","v":250},25,{"$f":"+E31","v":25},{"$f":"+F31","v":25},25,25,25,25,25,25,25]
[null,null,null,{"$f":"SUM(E32:N32)","v":22916.399999999998},{"$f":"+E31+E30+E29","v":2325},{"$f":"+F31+F30+F29","v":34.6},3034.6,154.6,34.6,34.6,34.6,14194.6,34.6,3034.6]

{"sheet":"II. Sell Detail","index":9,"n_rows":86,"n_cols":13,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,1,0,12],[1,1,1,12],[2,1,2,12],[3,1,3,12]]}
[null,"PACIFIC GAS AND ELECTRIC COMPANY"]
[null,"Gas Transmission Line Sale"]
[null,"Line 306"]
[null,"(DOLLARS)"]
[]
[]
[]
[1,"SALES PROCEEDS"]
[null,null,"Sales Price","C",25000000]
[null,null,"Less: Transaction CostsNote1",null,0]
[null,null,"Net Sale Proceeds",null,25000000]
[]
[]
[2,"ALLOCATION OF SALES PROCEEDS BASED ON THE HISTORICAL COST OF PROPERTY"]
[]
[null,null,null,null,"Historical",null,"Proportional"]
[null,null,null,null,"Cost",null,"%"]
[null,null,"Non-Depreciable Property (Land)","B",1798.0255572550777,null,{"$f":"+E18/E21","v":1.958218347761243E-4}]
[null,null,"Depreciable Property",null,9180148.2028124891,null,{"$f":"+E19/E21","v":0.99980417816522382}]
[null,null,"CWIP",null,0,null,0]
[null,null,null,null,{"$f":"SUM(E18:E19)","v":9181946.2283697445},null,1]
[]
[]
[3,"BOOK GROSS GAIN/(LOSS) ON SALE"]
[null,null,null,null,"Historical",null,"Net",null,"Sales",null,"Pre-Tax"]
[null,null,null,null,"Cost",null,"Book Value",null,"Proceeds",null,"Gain/(Loss)"]
[null,null,"Non-Depreciable Property (Land)",null,{"$f":"+E18","v":1798.0255572550777},"B",{"$f":"+E18","v":1798.0255572550777},null,{"$f":"ROUND(+E9*G18,0)","v":4896},null,{"$f":"I27-G27","v":3097.9744427449223}]
[null,null,"Depreciable Property",null,{"$f":"+E19","v":9180148.2028124891},null,3843563.5321004372,null,{"$f":"ROUND(+G19*E9,0)","v":24995104},null,{"$f":"+I28-G28","v":21151540.467899561}]
[null,null,"CWIP",null,0,null,0,null,0,null,0]
[null,null,null,null,{"$f":"SUM(E27:E28)","v":9181946.2283697445},null,{"$f":"SUM(G27:G28)","v":3845361.5576576921},null,25000000,null,{"$f":"SUM(K27:K28)","v":21154638.442342307}]
[]
[]
[4,"TAX GAIN/(LOSS) ON SALE"]
[null,null,null,null,null,null,"Net",null,"Sales",null,"Pre-Tax"]
[null,null,null,null,null,null,"Tax Value",null,"Proceeds",null,"Gain/(Loss)"]
[null,null,"Non-Depreciable Property (Land)",null,null,"B",{"$f":"+E18","v":1798.0255572550777},null,{"$f":"+I27","v":4896},null,{"$f":"I36-G36","v":3097.9744427449223}]
[null,null,"Depreciable Property",null,null,"B1",843028.39248499926,null,{"$f":"+I28","v":24995104},null,{"$f":"+I37-G37","v":24152075.607515}]
[null,null,"CWIP",null,null,"B",0,null,0,null,0]
[null,null,null,null,null,null,{"$f":"SUM(G36:G37)","v":844826.41804225428},null,25000000,null,{"$f":"SUM(K36:K37)","v":24155173.581957746}]
[]
[]
[5,"BOOK GAIN/(LOSS) ALLOCATION"]
[null,null,null,null,null,null,"Other Depreciable",null,"Land ",null,"Pre-Tax"]
[null,null,null,null,null,null,"Assets",null,"(Non-Depreciable)",null,"Allocation"]
[null,null,"Ratepayers",null,null,null,1,null,0,null,{"$f":"K28+(I45*K27)","v":21151540.467899561}]
[null,null,"Shareholder",null,null,null,0,null,1,null,{"$f":"I46*K27","v":3097.9744427449223}]
[]
[null,null,"Total Gain/(Loss) Allocation",null,null,null,1,null,1,null,{"$f":"SUM(K45:K46)","v":21154638.442342307}]
[]
[]
[5,"TAXES ON PROPERTY"]
[null,null,null,null,"Net",null,"Sales",null,"Pre-Tax"]
[null,null,null,null,"Tax Value",null,"Proceeds",null,"Gain/ (Loss)"]
[null,null,"Non-Depreciable Property (Land)",null,{"$f":"G36","v":1798.0255572550777},null,{"$f":"+I27","v":4896},null,{"$f":"G54-E54","v":3097.9744427449223}]
[null,null,"Depreciable Property",null,{"$f":"+G37","v":843028.39248499926},null,{"$f":"+I37","v":24995104},null,{"$f":"+G55-E55","v":24152075.607515}]
[null,null,"CWIP",null,0,null,0,null,0]
[null,null,"Totals",null,{"$f":"SUM(E54:E55)","v":844826.41804225428},null,25000000,null,{"$f":"SUM(I54:I55)","v":24155173.581957746}]
[]
[null,null,null,null,null,null,"Land",null,null,null,"Depreciable Property and CWIP"]
[null,null,"Taxable Gain/(Loss)",null,null,null,{"$f":"+K46","v":3097.9744427449223},null,null,null,{"$f":"+I55","v":24152075.607515},null,"a"]
[null,null,"Distribution to Ratepayer (Tax Deduction to PG&E)",null,null,null,null,null,null,null,null,null,"b"]
[null,null,"Net Taxable Gain/(Loss)",null,null,null,{"$f":"+G60-G61","v":3097.9744427449223},null,null,null,{"$f":"+K60-K61","v":24152075.607515},null,"c=a-b"]
[null,null,"Tax Rate",null,null,null,0.27983999999999998,null,null,null,0.27983999999999998,null,"d"]
[null,null,"Net Federal and State Income Tax ",null,null,null,{"$f":"+G63*G62","v":866.93716805773897},null,null,null,{"$f":"+K63*K62","v":6758716.8380069965},null,"e=c*d"]
[null,null,"Net After Tax Gain/(Loss)",null,null,null,{"$f":"+G62-G64","v":2231.0372746871835}]
[]
[null,null,"Ratepayers Allocation",null,{"$f":"+I45","v":0},null,{"$f":"+E67*G65","v":0}]
[null,null,"Shareholder Allocation",null,{"$f":"+I46","v":1},null,{"$f":"+E68*G65","v":2231.0372746871835}]
[null,null,"Total Net After Tax Gain/(Loss) Allocation",null,null,null,{"$f":"+G68+G67","v":2231.0372746871835}]
[]
[6,"RATE BASE CHANGES"]
[null,null,"Beginning Rate Base",null,null,null,{"$f":"+G28","v":3843563.5321004372}]
[]
[null,null,"Reduction to Gross Plant",null,null,null,{"$f":"-E28","v":-9180148.2028124891}]
[]
[null,null,"Reduction to Depreciation Reserve (depreciation reserve is ",null,null,null,{"$f":"+E28","v":9180148.2028124891}]
[null,null,"   reduced by the historical cost of depreciable property)"]
[]
[null,null,"Reversal of Deferred Tax Liability",null,null,null,839670]
[]
[null,null,"Property Sale Proceeds credited to Depreciation Reserve",null,null,null,{"$f":"-I28","v":-24995104}]
[null,null,"(Sales proceeds benefit to customers)"]
[]
[null,null,"Defered tax asset re gain on depreciable property",null,null,null,6758717]
[]
[null,null,"Reduction to Rate Base",null,null,null,{"$f":"SUM(G72:G84)","v":-13553153.467899561}]

{"sheet":"Help","index":10,"n_rows":152,"n_cols":11,"rows_kept":152,"cut":false,"hidden":false,"merged":[[127,1,127,3],[127,7,127,8],[146,1,147,10],[148,1,149,10],[14,7,14,12],[118,0,118,2],[118,8,118,10],[122,1,122,2],[122,7,122,8],[126,1,126,10]]}
["EASOP 2018 Help"]
[]
["EASOP 2018 is an Excel application that performs an economic evaluation of proposed projects or business"]
["decisions.  It is designed to evaluate up to 5 alternatives and compare them to status quo.  If you need to"]
["evaluate a larger number of alternatives, simply perform a second EASOP analysis that includes the"]
["additional alternatives, making sure that status quo is defined the same way in both analyses."]
[]
["EASOP provides three \"Edition\" options that are identical except for the number of project expenditures allowed for"]
["each alternative: the Standard Edition accepts 6, ExtraCap accepts 20, and the MaxCap Edition accepts 40."]
["Click cell J6 of the Summary tab:"]
[]
[]
[]
["Because the Standard Edition is easiest to review on-screen, it should be used whenever possible.  EASOP 2018"]
["can be downloaded from the Economics Network website:",null,null,null,null,null,null,"http://pgeweb/finance/utilityfinance/epa/econnet"]
[]
["EASOP includes a \"Big Project\" feature that allows for the evaluation of a project with a large"]
["number of expenditures.  This feature can also be used to evaluate a project that consists of multiple phases,"]
["and you wish to evaluate the economics of each phase as well as the total project in one analysis.  To use "]
["this feature, enter data in Alternatives A through E as if they were components or phases of the large project."]
["To see the financial results, in the Excel 2010 menu bar select: Home > Format > Visibility > Unhide Sheet and "]
["choose  \"Big Project\".  This will unhide the summary of financial results for the project and its components or phases."]
[]
["Entering Data"]
["Enter data in the yellow input fields, with all dollar amounts in thousands.  Data may be entered as values"]
["or formulas, or linked to data in other spreadsheets.  Supporting data may be entered in the \"Notes\""]
["tab where linked data may be updated via Excel’s “Change Source.”"]
[]
["Delete data by selecting the data cell(s) and using the Delete key or by choosing Editing > Clear Contents.  Do not"]
["use Clear All, as it will also remove cell formats.  (If this happens, see \"Copying and Pasting Data\" below.)"]
[]
["Click on the Summary tab to enter analysis data, such as title and subtitle of the evaluation, study period,"]
["discount rate, first year of study period, cost estimate year, your name, the EASOP “Edition” option you wish"]
["to use, and titles of the alternatives.  A title for an alternative must be entered on the Summary page for financial"]
["results to be displayed.  Note that EASOP requires that status quo be included in the evaluation."]
[]
["Click on the tabs titled S.Q., Alt A, etc. to enter expenditure data for the alternatives.  Place the cursor"]
["over the Type column heading to view the project expenditure symbols accepted by EASOP.  If you wish"]
["to enter the same data into the same cells on multiple alternatives, simply select the tabs for the"]
["alternatives (by holding down the Control key while clicking on the tabs) and then enter the data."]
["Be sure to deselect the tabs when done."]
[]
["Copying and Pasting Data"]
["Data may be copied from another alternative or workbook and pasted into the input fields for an alternative."]
["However, do not cut data from an alternative to paste elsewhere, as it will result in errors.  When copying"]
["data from one EASOP alternative into another, use Home > Clipboard > Copy and then Clipboard > Paste.  "]
["However, when copying data from some source other than another EASOP alternative, it is recommended that "]
["you paste the data using Paste Special > Formulas (or Values) to avoid altering cell formats in EASOP."]
[]
["If you inadvertently change the format of a data input cell, you can change the format back to its original form."]
["Simply copy a similar cell that still has the original format, then select the offending cell and choose "]
["Home > Clipboard > Paste > Paste Special > Formats."]
[]
["Study Period, Service Life, and Salvage Value"]
["If the service life of an investment extends beyond the end of the study period, EASOP will retire the asset"]
["at the end of the study period at the specified salvage value.  Any expenses or revenues that extend beyond"]
["the study period will be ignored and a Warning note will be visible."]
[]
["If you perform an analysis and then shorten the study period, EASOP will not automatically delete"]
["expenditures that occur beyond the study period, but will ignore the data when calculating financial results."]
[]
["The service life entered for each capital expenditure should be the expected service life of the asset, even if it"]
["extends beyond the study period.  If you want EASOP to calculate salvage values that reflect the economic"]
["value of any service remaining for an asset beyond the study period, delete the value shown in the salvage"]
["input column."]
[]
["Financial Results"]
["EASOP computes the financial measures described below.  The calculation of these measures requires that"]
["you ignore any revenues from cost-of-service ratemaking when entering data into EASOP."]
[]
["NPV - Net present value of cash flow represents the value created by a project, and is the primary financial"]
["measure used to make investment decisions.  A project is attractive if its NPV is positive or greater than"]
["that of all other project alternatives."]
[]
["ROE - Return on equity represents the incremental rate of return earned on a project relative to status quo."]
["A project is attractive if the ROE exceeds the cost of equity, in which case the project would have a positive"]
["NPV relative to status quo.  EASOP may indicate that ROE is \"n/a\" if either (1) there are little or no revenues"]
["or expense savings, (2) the project has a negative NPV relative to status quo, (3) the project represents a net"]
["borrowing rather than an investment, or (4) multiple sign changes in the annual cash flows make it impossible"]
["to calculate a unique ROE."]
[]
["Payback - Payback represents the number of years required for the cost of the project to be recovered.  The"]
["shorter the payback the better, although an attractive payback is usually defined as 1/3 of the project life."]
["EASOP will indicate that payback is \"never\" if the project does not pay back within the study period, in which"]
["case the project would have a negative NPV relative to status quo.  EASOP will indicate that payback is \"0\""]
["if the project pays back immediately."]
[]
["B/C Ratio - Benefit-cost ratio is defined as the present value of net benefits divided by the present value of"]
["project costs.  A project is attractive if its B/C ratio exceeds one.  EASOP will indicate that the B/C ratio is"]
["\"n/a\" if there are no benefits or project costs (compared to status quo)."]
[]
["PVRR - Present value of revenue requirements represents the amount of revenue that must be collected from"]
["customers to earn a fair and reasonable rate of return on a project.  A project is attractive if its PVRR is"]
["negative or less than that of all other project alternatives."]
[]
["Saving and Retrieving Analyses"]
["You may save an analysis at any time by choosing File > Save As.  It is preferable to save an analysis"]
["before printing so the filename will be printed on the output.  Analyses that have been saved can later be"]
["opened using Excel and revised."]
[]
["EASOP files are quite large: about 1 MB for the Excel 2010 version.  You can reduce the file size by deleting"]
["unneeded alternatives.  However, that precludes changing the \"Edition\" option and deleted alternatives cannot be"]
["added back.  Delete alternatives (other than S.Q.) by right clicking on the tab for the alternative and choosing Delete."]
[]
["Printing"]
["You may print results by choosing File > Print.  It is recommended that you select and print only the"]
["alternatives used in the analysis.  For example, if the evaluation consists of only status quo and two"]
["alternatives, first click on the Summary tab and then click on the Alt B tab while holding down the Shift key."]
["This will select the worksheets.  Then choose File > Print.  Be sure to deselect the tabs when done."]
[]
["You can easily add headers or revise footers on the printed output.  Simply select the pages you wish to"]
["modify and then choose File, Page Setup and make the desired changes."]
[]
["Limitations"]
["The study period cannot exceed 50 years.  Do not use Clear All or Cut when editing."]
[]
["Reference Information"]
["Guidelines for evaluating proposed projects and documentation for EASOP are available on the"]
["Analysis Guidelines Page.",null,null,"Sample evaluations can be found on the ",null,null,null,null,"EASOP Software Page."]
["Financial data for year 2018 is summarized below:"]
[]
[null,null,null,null,"Discount",null,null,null,null,null,"Escalation"]
[null,"Description",null,null,"Rate%",null,null,"Cost Category",null,null,"Rate%"]
[null,"Target",null,null,7,null,null,"Construction Costs",null,null,2.5]
[null,"Range",null,null,"6.0 - 8.0",null,null,"M&O Expenses",null,null,2.5]
[]
[null,"Project Expenditure Types Available in EASOP"]
[null,"Capital Investments",null,null,null,"Symbol",null,"Capital lnvestments",null,null,"Symbol"]
[null,"Buildings",null,null,null,"bldg",null,"Power plants:"]
[null,"Communication equipment",null,null,null,"comm",null,"    Combined cycle",null,null,"cc"]
[null,"Computer hardware",null,null,null,"comp",null,"    Combustion turbine",null,null,"ct"]
[null,"Computer software",null,null,null,"soft",null,"    Micro turbine",null,null,"mt"]
[null,"Electric distribution (<69kV)",null,null,null,"ed",null,"    Hydro",null,null,"hyd"]
[null,"Electric transmission (69kV+)",null,null,null,"et",null,"    Hydro additions",null,null,"hyda"]
[null,"Electric smart meter",null,null,null,"em",null,"    Nuclear",null,null,"nuc"]
[null,"Gas distribution",null,null,null,"gasd",null,"    Nuclear additions",null,null,"nuca"]
[null,"Gas meters",null,null,null,"gm",null,"    Biomass",null,null,"bio"]
[null,"Gas transmission & storage",null,null,null,"gast",null,"    Fuel cell",null,null,"fcl"]
[null,"Gas held for resale",null,null,null,"gasc",null,"    Geothermal",null,null,"geo"]
[null,"Land easement",null,null,null,"ease",null,"    Solar photovoltaic2",null,null,"pv"]
[null,"Land purchase",null,null,null,"land",null,"    Solar thermal 2",null,null,"st"]
[null,"Motor vehicles",null,null,null,"mv",null,"    Tidal or wave",null,null,"tdl"]
[null,"Office furniture",null,null,null,"furn",null,"    Waste",null,null,"wst"]
[null,"Electric Storage Battery 1",null,null,null,"bat",null,"    Wind 2",null,null,"wnd"]
[null,"Expense",null,null,null,"exp",null,"Expense, after-tax",null,null,"atx"]
[]
[null," 1 Electric Storage Battery where by and large the value for this project is coming from the forecasted market participation revenues.  For batteries primarily intended to support electric T or D, use expenditure type \"et\" or \"ed\" respectively.  Contact Jonathan Wetmore, extension 223-1634, for additional guidance in these cases."]
[]
[null,"2 The listing of expenditure types above is only a partial listing.  Renewable projects eligible for ITC should include the year they commenced construction as a suffix - e.g. \"pv19\" for a solar photovoltaic plant that began construction before 2020.  \"wnd18\" and \"wnd19\" are also valid types."]
[]
["Technical Support"]
["Technical support is available from Jonathan Wetmore in Economic and Project Analysis, extension 223-1634"]

{"sheet":"Data","index":11,"n_rows":63,"n_cols":237,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
["EASOP Data",null,null,null,null,null,null,"Income Tax Rate =",{"$f":"8.84%+21%*(100%-8.84%)","v":0.27983599999999997},null,"Bond Interest =",null,"4.89%"]
[null,null,null,null,null,null,null,null,null,null,"Debt Ratio =",null,0.48]
[]
[null,"bldg",null,"comm",null,"comp",null,"soft",null,"ed",null,"et",null,"em",null,"gasd",null,"gm",null,"gast",null,"gasc",null,"ease",null,"land",null,"mv",null,"furn",null,"cc",null,"ct",null,"mt",null,"hyd",null,"hyda",null,"nuc",null,"nuca",null,"bio",null,"fcl",null,"geo",null,"pv",null,"pv19",null,"pv20",null,"pv21",null,"st",null,"st19",null,"st20",null,"st21",null,"tdl",null,"wst",null,"wnd",null,"wnd18",null,"wnd19",null,"bat"]
["Year","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last"]
[0,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-90,null,-90,null,-70,null,-74,null,-78,null,-90,null,-70,null,-74,null,-78,null,-100,null,-100,null,-100,null,-82,null,-88,null,-100]
[1,-0.55058909743589735,27.047386800000002,1.1813446947368424,27.047386800000002,4.4277201333333336,27.047386800000002,8.3916534666666678,27.047386800000002,8.4073466666666707E-2,27.047386800000002,0.34657346666666666,27.047386800000002,3.3777201333333338,27.047386800000002,5.0818228571428481E-2,27.047386800000002,5.0818228571428481E-2,27.047386800000002,0.43122316363636359,27.047386800000002,-0.2160492,27.767550800000002,-0.63204363478260872,27.047386800000002,-0.93621320000000008,27.047386800000002,5.3806707999999999,27.767550800000002,2.7621468000000009,27.047386800000002,0.14227013333333327,27.047386800000002,0.4629667999999999,27.047386800000002,3.6129667999999997,27.047386800000002,-9.0412000000000825E-3,27.047386800000002,-9.0412000000000825E-3,27.047386800000002,0.4629667999999999,27.047386800000002,0.4629667999999999,27.047386800000002,2.6457534666666667,27.047386800000002,3.8457534666666668,27.047386800000002,3.3032010857142851,25.997386800000001,3.6357534666666669,25.997386800000001,3.2157534666666669,23.8973868,3.299753466666667,24.317386800000001,3.3837534666666671,24.737386799999999,3.3032010857142851,25.997386800000001,2.8832010857142851,23.8973868,2.9672010857142852,24.317386800000001,3.0512010857142853,24.737386799999999,2.6457534666666667,27.047386800000002,1.5632010857142857,27.047386800000002,3.8457534666666668,27.047386800000002,3.4677534666666672,25.157386800000001,3.5937534666666671,25.7873868,2.6457534666666667,27.047386800000002]
[2,-0.15444149264957296,26.676165977435897,3.0165565514312096,24.977839838596491,7.867708488888888,21.827486266666668,8.535686266666664,17.863552933333331,1.0457821666666671,26.043103777777777,1.5219349131313133,25.777694024242422,6.3946838888888884,22.769461666666668,0.980479252133581,26.073449262337661,0.99139082789115673,26.08436083809524,1.6778955669421487,25.693044327272727,-0.2160492,27.767550800000002,-0.32787406956521747,26.743217234782612,-0.93621320000000008,27.047386800000002,8.7387027999999987,22.170830800000001,5.4997001428571428,23.385034999999995,1.1614478222222226,25.992908933333332,1.7510353600000006,25.677013359999997,6.5192451999999985,22.570223200000001,0.86788470000000006,26.134618079999996,0.8894896200000002,26.156222999999997,1.7702397333333337,25.696217733333334,1.8251093714285718,25.751087371428572,5.3023893917460319,23.494226693333331,6.9407461888888875,22.35544063333333,5.9576066253061226,21.786779074285711,6.550733888888888,21.461428333333334,5.8787338888888883,19.781428333333331,6.0131338888888877,20.117428333333329,6.1475338888888889,20.453428333333335,5.9576066253061226,21.786779074285711,5.2856066253061229,20.106779074285711,5.4200066253061223,20.44277907428571,5.5544066253061226,20.778779074285712,5.3455992317460321,23.537436533333334,3.5914637681632655,24.57677907428571,6.8795322488888884,22.294226693333329,6.2747322488888875,20.782226693333332,6.4763322488888884,21.286226693333333,5.3215937650793652,23.513431066666666]
[3,-0.14766844227920228,25.92320083008547,2.4728845361649734,21.121091953831947,4.7805724000000005,13.311630177777777,8.6797190666666708,8.6797190666666708,0.92507940282567069,24.093115699999998,1.3125177082549633,23.345733692929294,4.2810231999999999,15.510580977777778,0.86294281013450824,24.182944592022263,0.88476596164965993,24.204767743537417,1.4488897726879184,23.105123342148758,-0.2160492,27.767550800000002,-0.32787406956521747,26.134878104347827,-0.93621320000000008,27.047386800000002,5.2825068000000002,13.216078799999998,3.8645721433106583,17.021138057142853,1.0359122034420292,23.943258844444443,1.5288838147368427,23.047377919999999,3.8518034947368416,15.258797599999998,0.76026935647959171,24.359326739999997,0.80347919647959221,24.40253658,1.5672925614035091,23.085786666666664,1.677031837593985,23.195525942857138,3.7207253683611636,17.3132372215873,4.2016838606060611,14.658522244444445,3.4064201391987918,14.950572368979593,3.8920592606060609,14.046497644444443,3.48885926060606,13.038497644444444,3.5694992606060607,13.240097644444445,3.6501392606060605,13.441697644444442,3.4064201391987918,14.950572368979593,3.0032201391987914,13.94257236897959,3.0838601391987917,14.144172368979593,3.164500139198791,14.345772368979592,3.8071450483611633,17.399656901587299,2.7329078943008316,20.10671522612245,4.079255980606062,14.536094364444445,3.7163759806060614,13.628894364444445,3.8373359806060616,13.931294364444444,3.7591341150278295,17.351645968253962]
[4,-0.14064105092117751,25.17786591236467,2.0387527743100446,17.856027017666971,3.0014229777777781,8.026942977777777,-0.50411479999999997,-0.50411479999999997,0.82093091385895567,22.279834030507661,1.1310776298153953,21.136284457401601,3.7567491777777784,10.401369177777777,0.75980208800150706,22.423070254615027,0.79253681527423447,22.455804981887752,1.2549499957497052,20.759302042188118,-0.2160492,27.767550800000002,-0.32787406956521747,25.526538973913041,-0.93621320000000008,27.047386800000002,3.2506908000000001,7.7175227999999994,2.7268647722060253,12.328377313832199,0.93155518237469781,22.043149841002418,1.3450601642105269,20.66870058526316,2.277939684210526,10.686830105263157,0.66403161037627523,22.706054023520402,0.72884637037627509,22.770868783520406,1.4026732842105267,20.726313705263156,1.5672821984962408,20.890922619548871,2.6117924784686526,12.742718333226138,2.5907275929292934,9.7906866838383841,1.885911219229025,10.694358709780801,2.3077306929292929,9.3262497838383815,2.0658106929292925,8.7214497838383824,2.1141946929292939,8.8424097838383844,2.1625786929292934,8.9633697838383828,1.885911219229025,10.694358709780801,1.6439912192290247,10.0895587097808,1.6923752192290256,10.210518709780802,1.7407592192290255,10.3314787097808,2.7414219984686516,12.872347853226138,2.1599501307936508,16.524013811821618,2.4070857729292934,9.6070448638383823,2.1893577729292932,9.0627248638383833,2.2619337729292939,9.2441648638383835,2.6694055984686518,12.800331453226136]
[5,-0.13336779660842046,24.43990688328585,1.6788879877637557,15.073104776690263,2.8350735555555557,4.665438,-0.36008200000000001,-0.36008200000000001,0.72467003719692891,20.586704494426481,0.96759255137582734,19.121369191222563,3.4823751555555549,5.8524395999999985,0.66454897817319392,20.779430530249883,0.70819528120349706,20.823076833280183,1.0789652188114913,18.620514410074769,-0.2160492,27.767550800000002,-0.32787406956521747,24.918199843478259,-0.93621320000000008,27.047386800000002,2.3428228000000004,4.2507827999999996,1.8890324531630343,8.8093321416261716,0.8350857736120546,20.271403325294379,1.1791915136842106,18.502653461052631,2.3168758736842108,7.7607428210526308,0.5756814765776469,21.163422333144133,0.66210115657764645,21.249842013144132,1.2560090070175436,18.579470954385961,1.4754875593984962,18.798949506766917,1.8027346406377815,9.3099388947574884,2.5925713252525253,6.6238278909090909,1.8975622992592585,7.9874605305517754,2.2555621252525255,6.2263386909090901,2.0136421252525261,5.8634586909090904,2.0620261252525269,5.9360346909090911,2.1104101252525256,6.0086106909090891,1.8975622992592585,7.9874605305517754,1.6556422992592599,7.6245805305517766,1.7040262992592603,7.6971565305517782,1.752410299259259,7.7697325305517762,1.9755740006377818,9.4827782547574859,2.1716012108238854,13.543076721027967,2.3477155652525257,6.3789721309090908,2.129987565252526,6.052380130909091,2.2025635652525257,6.1612441309090906,1.879552133971115,9.38675638809082]
[6,-0.12585687477275509,23.70907787989427,1.3809123473080036,12.698058255593171,1.4591241333333345,1.6143152444444453,-0.2160492,-0.2160492,0.63570520191673774,19.005839479451776,0.82026697293625939,17.283032894392196,1.4587011333333328,1.6138922444444437,0.57659190972671659,19.244137806622142,0.63114978851459513,19.298695685410021,0.91913994187327819,16.670805445808735,-0.2160492,27.767550800000002,-0.32787406956521747,24.309860713043477,-0.93621320000000008,27.047386800000002,0.99355080000000129,1.6919108000000012,1.8008877642741461,6.1641274884631416,0.74591240623124688,18.620131685015661,1.0294823631578947,16.531281547368419,1.1462120631578956,4.867735747368422,0.49462738416085394,19.723544056566489,0.60265198416085386,19.831568656566482,1.1255042298245612,16.627303414035087,1.3998524203007516,16.901651604511276,1.7433644329610145,6.7150238541197051,1.3848150575757587,3.5451458656565658,0.76009337928949217,5.2977178312925144,1.0542735575757562,3.2146043656565633,0.93331355757575762,3.0936443656565649,0.95750555757575806,3.1178363656565651,0.98169755757575827,3.1420283656565653,0.76009337928949217,5.2977178312925144,0.63913337928949354,5.176757831292516,0.66332537928949398,5.2009498312925162,0.68751737928949419,5.2251418312925164,1.9594136329610143,6.9310730541197065,2.183252290854119,10.579295110204081,1.0787453575757588,3.2390761656565652,0.96988135757575877,3.1302121656565651,1.0061693575757578,3.1665001656565641,1.8393862996276806,6.8110457207863728]
[7,-0.11811620766494524,22.985141234667026,1.1345109952610295,10.66899830828517,-6.0858088888889453E-2,-6.0858088888889453E-2,-0.2160492,-0.2160492,0.55348920491474474,17.529942944201704,0.74948639449669074,15.605116066910481,-0.56497288888888941,-0.56497288888888941,0.49538367955843698,17.809896042349973,0.56085313410389159,17.875365496895427,0.83585966493506447,14.894015649390001,-0.2160492,27.767550800000002,-0.32787406956521747,23.701521582608695,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,1.7127430753852568,3.6430757241889964,0.66348787712863755,17.082038878784413,0.95631821263157879,14.738425344210521,-2.4451747368421067E-2,3.2174088842105255,0.42032213002225893,18.379123152405633,0.54995165002225899,18.508752672405635,1.0715444526315787,14.853651584210526,1.4007622812030074,15.182869412781953,1.683994225284247,4.2082855811586928,0.17705878989898999,1.7642406080808066,-0.37737554068027224,3.7742506120030228,-0.14701501010101004,1.4401668080808072,-0.14701501010101004,1.4401668080808072,-0.14701501010101004,1.4401668080808072,-0.14701501010101004,1.4401668080808072,-0.37737554068027224,3.7742506120030228,-0.37737554068027224,3.7742506120030228,-0.37737554068027224,3.7742506120030228,-0.37737554068027224,3.7742506120030228,1.9432532652842474,4.4675446211586927,2.1949033708843539,7.6326689793499618,-0.19022485010101012,1.3969569680808069,-0.19022485010101012,1.3969569680808069,-0.19022485010101012,1.3969569680808069,1.799220465284247,4.3235118211586929]
[8,-0.11015345346072924,22.267867202331967,1.0287667934198177,8.9343506463574744,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47751588332008543,16.152266050398076,0.74759631605712273,14.011073708777428,-0.68415579999999998,-0.68415579999999998,0.42041812479749141,16.469956399155173,0.49679915510052175,16.546337429458202,0.8214698879968515,13.213600020818575,-0.2160492,27.767550800000002,-0.32787406956521747,23.093182452173917,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,0.68748884880374073,1.2461768488037412,0.58730602343336225,15.650376068322444,0.95204456210526278,13.047539851578945,1.4484442105263005E-2,2.8097622315789463,0.35225955129099829,17.123410782383374,0.50349399129099814,17.274645222383374,1.0864751754385964,13.181970464912279,1.4705626421052631,13.566057931578944,0.68751447991485148,1.7897240758744459,0.17890252222222225,1.2811121181818166,-0.36572446065003783,3.4170588726832953,-0.19918357777777768,0.9030260181818166,-0.19918357777777768,0.9030260181818166,-0.19918357777777768,0.9030260181818166,-0.19918357777777768,0.9030260181818166,-0.36572446065003783,3.4170588726832953,-0.36572446065003783,3.4170588726832953,-0.36572446065003783,3.4170588726832953,-0.36572446065003783,3.4170588726832953,0.98998335991485142,2.0921929558744461,0.92041499513227409,4.7031983284656071,-0.24959505777777785,0.85261453818181643,-0.24959505777777785,0.85261453818181643,-0.24959505777777785,0.85261453818181643,0.82194509324818499,1.9241546892077797]
[9,-0.10197601506332021,21.5570336957927,1.0402368834167395,7.3534581196043209,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.46587448784899754,14.866566122633543,0.74570623761755472,12.432015319993031,-0.64814759999999993,-0.64814759999999993,0.40978449616011714,15.21807620163041,0.49707710222072321,15.305368807691016,0.80708011105863831,11.56066806009445,-0.2160492,27.767550800000002,-0.32787406956521747,22.484843321739135,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.33776537777777771,-8.9459599999999917E-2,0.5754560958616578,14.318900578222415,0.94777091157894733,11.389734569473685,5.3420631578947476E-2,2.4351957894736844,0.34852889868330861,15.950164271092378,0.52136825868330838,16.123003631092374,1.1014058982456141,11.54336955614035,1.4374824315789474,11.879446089473683,-0.30896526545454545,0.39644887595959455,0.18074625454545457,0.8861603959595945,-0.35407338061980348,3.0770226133333329,-0.25135214545454537,0.45406199595959479,-0.25135214545454537,0.45406199595959479,-0.25135214545454537,0.45406199595959479,-0.25135214545454537,0.45406199595959479,-0.35407338061980348,3.0770226133333329,-0.35407338061980348,3.0770226133333329,-0.35407338061980348,3.0770226133333329,-0.35407338061980348,3.0770226133333329,3.6713454545454632E-2,0.74212759595959454,-0.35407338061980348,3.0770226133333329,-0.30896526545454545,0.39644887595959455,-0.30896526545454545,0.39644887595959455,-0.30896526545454545,0.39644887595959455,-0.1553302787878787,0.55008386262626108]
[10,-9.3591048612491901E-2,20.852426030856019,1.0517069734136624,5.8091064361875828,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.46689416294478281,13.608511234784542,0.74381615917798638,10.867940900557294,-0.61213940000000011,-0.61213940000000011,0.41181193808961636,13.989923523652108,0.51001611990779827,14.088127705470292,0.79269033412042489,9.9352197672176317,-0.2160492,27.767550800000002,-0.32787406956521747,21.876504191304345,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.42591006666666675,-0.36383362222222221,0.57626723885682707,13.023280482360757,0.94349726105263154,9.7650094978947362,9.2356821052631544E-2,2.0937095578947371,0.35745931664249175,14.795051692409064,0.55190359664249167,14.989495972409067,1.1163366210526318,9.9378488578947355,1.4044022210526317,10.225914457894735,-0.3683354731313131,2.8459981414139732E-2,9.2569486868686907E-2,0.48936494141413966,-0.34242230058956913,2.7541418339531365,-0.30352071313131324,9.3274741414139731E-2,-0.30352071313131324,9.3274741414139731E-2,-0.30352071313131324,9.3274741414139731E-2,-0.30352071313131324,9.3274741414139731E-2,-0.34242230058956913,2.7541418339531365,-0.34242230058956913,2.7541418339531365,-0.34242230058956913,2.7541418339531365,-0.34242230058956913,2.7541418339531365,2.0553086868686846E-2,0.41734854141413974,-0.34242230058956913,2.7541418339531365,-0.3683354731313131,2.8459981414139732E-2,-0.3683354731313131,2.8459981414139732E-2,-0.3683354731313131,2.8459981414139732E-2,-0.19549611313131307,0.20129934141413972]
[11,-8.500547171002415E-2,20.153836679468505,1.0631770634105835,4.3012955961072539,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.46791383804056841,12.365440316284207,0.7419260807384187,9.3188504504702188,-0.57613120000000007,-0.57613120000000007,0.41383938001911524,12.772837294653401,0.52295513759487267,12.881953052229157,0.77830055718221181,8.3372551421881163,-0.2160492,27.767550800000002,-0.32787406956521747,21.268165060869563,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.5140547555555558,-0.5140547555555558,0.577078381851996,11.750854710170595,0.93922361052631587,8.1733646368421056,0.13129301052631576,1.7853035368421057,0.36638973460167557,13.645411975766573,0.5824389346016754,13.861461175766573,1.131267343859649,8.3654083701754391,1.371322010526316,8.6054630368421048,-0.42770568080808075,-0.25135214545454704,4.3927191919192294E-3,0.1807462545454529,-0.33077122055933478,2.4484165345427056,-0.35568928080808082,-0.17933574545454711,-0.35568928080808082,-0.17933574545454711,-0.35568928080808082,-0.17933574545454711,-0.35568928080808082,-0.17933574545454711,-0.33077122055933478,2.4484165345427056,-0.33077122055933478,2.4484165345427056,-0.33077122055933478,2.4484165345427056,-0.33077122055933478,2.4484165345427056,4.3927191919192294E-3,0.1807462545454529,-0.33077122055933478,2.4484165345427056,-0.42770568080808075,-0.25135214545454704,-0.42770568080808075,-0.25135214545454704,-0.42770568080808075,-0.25135214545454704,-0.23566194747474739,-5.9308412121213759E-2]
[12,-7.622597137097209E-2,19.461065031178535,1.0746471534075066,2.8300255993633385,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.4689335131363539,11.137353367132526,0.7400360022988508,7.7847439697317995,-0.54012300000000002,-0.54012300000000002,0.41586682194861435,11.566817514634284,0.53589415528194784,11.686844847967619,0.7639107802439985,6.7667741850059038,-0.2160492,27.767550800000002,-0.32787406956521747,20.659825930434778,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.54012300000000002,-0.54012300000000002,0.57788952484716538,10.501623261651932,0.93494996000000041,6.6147999863157905,9.8212799999999989E-2,1.4379613263157895,0.37532015256085938,12.501245121164898,0.61297427256085935,12.738899241164898,1.1461980666666669,6.8260480929824565,1.3382418000000003,7.0180918263157901,-0.48707588848484851,-0.44298750464646663,-8.3784048484848439E-2,-3.969566464646658E-2,-0.31912014052910059,2.1598467151020402,-0.40785784848484852,-0.36376946464646653,-0.40785784848484852,-0.36376946464646653,-0.40785784848484852,-0.36376946464646653,-0.40785784848484852,-0.36376946464646653,-0.31912014052910059,2.1598467151020402,-0.31912014052910059,2.1598467151020402,-0.31912014052910059,2.1598467151020402,-0.31912014052910059,2.1598467151020402,-8.3784048484848439E-2,-3.969566464646658E-2,-0.31912014052910059,2.1598467151020402,-0.48707588848484851,-0.44298750464646663,-0.48707588848484851,-0.44298750464646663,-0.48707588848484851,-0.44298750464646663,-0.27582778181818179,-0.23173939797979992]
[13,-6.725901170988835E-2,18.773917162549509,0.50004578421375534,1.3952964459558304,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.46995318823213927,9.9242503873295043,0.73814592385928313,6.2656214583420411,-0.50411479999999997,-0.50411479999999997,0.41789426387811357,10.371864183594763,0.54883317296902256,10.502803092685671,0.74952100330578597,5.223776895670996,-0.2160492,27.767550800000002,-0.32787406956521747,20.051486799999999,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.50411479999999997,-0.50411479999999997,0.57870066784233432,9.275586136804769,0.93067630947368474,5.0893155463157917,6.513258947368418E-2,1.1236993263157899,0.38425057052004297,11.362551128604036,0.64350961052004307,11.621810168604036,1.1611287894736846,5.319768026315792,1.3051615894736848,5.4638008263157918,-0.54644609616161788,-0.54644609616161788,-0.17196081616161787,-0.17196081616161787,-0.3074690604988663,1.8884323756311407,-0.46002641616161788,-0.46002641616161788,-0.46002641616161788,-0.46002641616161788,-0.46002641616161788,-0.46002641616161788,-0.46002641616161788,-0.46002641616161788,-0.3074690604988663,1.8884323756311407,-0.3074690604988663,1.8884323756311407,-0.3074690604988663,1.8884323756311407,-0.3074690604988663,1.8884323756311407,-0.17196081616161787,-0.17196081616161787,-0.3074690604988663,1.8884323756311407,-0.54644609616161788,-0.54644609616161788,-0.54644609616161788,-0.54644609616161788,-0.54644609616161788,-0.54644609616161788,-0.31599361616161786,-0.31599361616161786]
[14,-5.811084137084066E-2,18.092205614259392,-7.4555584979993816E-2,0.58317959507540817,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47097286332792476,8.7261313768751414,0.736255845419715,4.7614829163009418,-0.46810659999999998,-0.46810659999999998,0.41992170580761234,9.1879773015348309,0.56177219065609707,9.3298277863833157,0.73513122636757244,3.7082632741833947,-0.2160492,27.767550800000002,-0.32787406956521747,19.443147669565217,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.46810659999999998,-0.46810659999999998,0.57951181083750303,8.0727433356291005,0.92640265894736906,3.5969113168421085,3.2052378947368461E-2,0.8425175368421054,0.39318098847922645,10.229329998083994,0.67404494847922669,10.510193958083995,1.1760595122807023,3.8465681701754404,1.2720813789473691,3.9425900368421072,-0.56172792000000005,-0.56172792000000005,-0.2160492,-0.2160492,-0.29581798046863195,1.6341735161300068,-0.46810659999999998,-0.46810659999999998,-0.46810659999999998,-0.46810659999999998,-0.46810659999999998,-0.46810659999999998,-0.46810659999999998,-0.46810659999999998,-0.29581798046863195,1.6341735161300068,-0.29581798046863195,1.6341735161300068,-0.29581798046863195,1.6341735161300068,-0.29581798046863195,1.6341735161300068,-0.2160492,-0.2160492,-0.29581798046863195,1.6341735161300068,-0.56172792000000005,-0.56172792000000005,-0.56172792000000005,-0.56172792000000005,-0.56172792000000005,-0.56172792000000005,-0.31207106666666662,-0.31207106666666662]
[15,-4.8787500709761233E-2,17.415749175630239,-6.3085494983071741E-2,0.39367504672206843,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47199253842371025,7.542996335769443,0.73436576698014755,3.2723283436085011,-0.4320984000000001,-0.4320984000000001,0.42194914773711156,8.0151568684544934,0.57471120834317246,8.1679189290605532,0.72074144942936025,2.2202333205430955,-0.2160492,27.767550800000002,-0.32787406956521747,18.834808539130432,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.4320984000000001,-0.4320984000000001,0.58032295383267241,6.8930948581249334,0.92212900842105427,2.1375872978947394,-1.0278315789473947E-3,0.594415957894737,0.40211140643841015,9.101581729604769,0.70458028643841031,9.40405060960477,1.1909902350877208,2.406448524561406,1.239001168421054,2.4544594578947394,-0.53292136000000001,-0.53292136000000001,-0.2160492,-0.2160492,-0.28416690043839754,1.3970701365986384,-0.4320984000000001,-0.4320984000000001,-0.4320984000000001,-0.4320984000000001,-0.4320984000000001,-0.4320984000000001,-0.4320984000000001,-0.4320984000000001,-0.28416690043839754,1.3970701365986384,-0.28416690043839754,1.3970701365986384,-0.28416690043839754,1.3970701365986384,-0.28416690043839754,1.3970701365986384,-0.2160492,-0.2160492,-0.28416690043839754,1.3970701365986384,-0.53292136000000001,-0.53292136000000001,-0.53292136000000001,-0.53292136000000001,-0.53292136000000001,-0.53292136000000001,-0.26406013333333334,-0.26406013333333334]
[16,-3.9294828737384546E-2,16.744372676339999,-5.1615404986149596E-2,0.24071134170514052,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47301221351949607,6.3748452640124,0.11246118854057785,1.7981577402647151,-0.39609020000000006,-0.39609020000000006,0.42397658966661111,6.8534028843537458,0.58765022603024764,7.0170765207173824,8.6337172491144809E-2,0.75968703475009791,-0.2160492,27.767550800000002,-0.32787406956521747,18.22646940869565,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.39609020000000006,-0.39609020000000006,0.58113409682784178,5.7366407042922614,0.29784085789473663,0.71134348947368409,-3.4108042105263157E-2,0.37939458947368432,0.4110418243975944,7.9793063231663615,0.73511562439759426,8.3033801231663595,0.58590645789473661,0.99940908947368401,0.58590645789473661,0.99940908947368401,-0.50411479999999997,-0.50411479999999997,-0.2160492,-0.2160492,-0.27251582040816325,1.177122237037036,-0.39609020000000006,-0.39609020000000006,-0.39609020000000006,-0.39609020000000006,-0.39609020000000006,-0.39609020000000006,-0.39609020000000006,-0.39609020000000006,-0.27251582040816325,1.177122237037036,-0.27251582040816325,1.177122237037036,-0.27251582040816325,1.177122237037036,-0.27251582040816325,1.177122237037036,-0.2160492,-0.2160492,-0.27251582040816325,1.177122237037036,-0.50411479999999997,-0.50411479999999997,-0.50411479999999997,-0.50411479999999997,-0.50411479999999997,-0.50411479999999997,-0.2160492,-0.2160492]
[17,-2.7305237428928431E-2,16.077906785077381,-8.8156248322560818E-2,7.6277546691290304E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47403188861528112,5.2216781616040144,-0.50944338989898985,0.95898560626959195,-0.36008200000000001,-0.36008200000000001,0.42600403159610978,5.7027153492325882,0.60058924371732214,5.8773005613537999,-0.54806710444706808,-5.3361083195592227E-2,-0.2160492,27.767550800000002,-0.32787406956521747,17.618130278260868,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.36008200000000001,-0.36008200000000001,0.58194523982301061,4.6033808741310844,-0.3264472926315789,-6.1805608421052732E-2,-6.7188252631578946E-2,0.19745343157894715,0.41997224235677777,6.8625037787687653,0.76565096235677776,7.2081824987687657,-6.7188252631578946E-2,0.19745343157894715,-6.7188252631578946E-2,0.19745343157894715,-0.47530823999999999,-0.47530823999999999,-0.2160492,-0.2160492,-0.26086474037792889,0.97432981744519953,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.26086474037792889,0.97432981744519953,-0.26086474037792889,0.97432981744519953,-0.26086474037792889,0.97432981744519953,-0.26086474037792889,0.97432981744519953,-0.2160492,-0.2160492,-0.26086474037792889,0.97432981744519953,-0.47530823999999999,-0.47530823999999999,-0.47530823999999999,-0.47530823999999999,-0.47530823999999999,-0.47530823999999999,-0.2160492,-0.2160492]
[18,-1.2901957428928301E-2,15.41385458250631,-0.12469709165897197,-5.1615404986148847E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47505156371106705,4.0834950285442897,-0.51133346833855808,0.75481194162312681,-0.32407380000000002,-0.32407380000000002,0.428031473525609,4.5630942630910249,0.61352826140439709,4.7485910509698126,-0.56245688138528149,-0.21891103329397926,-0.2160492,27.767550800000002,-0.32787406956521747,17.009791147826082,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.32407380000000002,-0.32407380000000002,0.58275638281817999,3.4933153676414088,-0.33072094315789469,-0.18185999578947398,-0.10026846315789473,4.8592484210525901E-2,0.42890266031596191,5.7511740964119884,0.79618630031596194,6.1184577364119885,-0.10026846315789473,4.8592484210525901E-2,-0.10026846315789473,4.8592484210525901E-2,-0.4465016799999999,-0.4465016799999999,-0.2160492,-0.2160492,-0.24921366034769454,0.78869287782312847,-0.32407380000000002,-0.32407380000000002,-0.32407380000000002,-0.32407380000000002,-0.32407380000000002,-0.32407380000000002,-0.32407380000000002,-0.32407380000000002,-0.24921366034769454,0.78869287782312847,-0.24921366034769454,0.78869287782312847,-0.24921366034769454,0.78869287782312847,-0.24921366034769454,0.78869287782312847,-0.2160492,-0.2160492,-0.24921366034769454,0.78869287782312847,-0.4465016799999999,-0.4465016799999999,-0.4465016799999999,-0.4465016799999999,-0.4465016799999999,-0.4465016799999999,-0.2160492,-0.2160492]
[19,1.5013225710719391E-3,14.74980237993524,-0.16123793499538319,-0.14296751332717689,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47607123880685187,2.9602958648332205,-0.51322354677812598,0.56562224632532088,-0.28806559999999998,-0.28806559999999998,0.43005891545510788,3.4345396259290504,0.62646727909147137,3.6309479895654144,-0.57684665832349469,-0.35697731554506157,-0.2160492,27.767550800000002,-0.32787406956521747,16.401452017391303,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.28806559999999998,-0.28806559999999998,0.58356752581334859,2.4064441848232283,-0.33499459368421058,-0.26883417263157972,-0.13334867368421052,-6.7188252631579695E-2,0.43783307827514484,4.6453172760960264,0.826721638275145,5.0342058360960262,-0.13334867368421052,-6.7188252631579695E-2,-0.13334867368421052,-6.7188252631579695E-2,-0.41769512000000009,-0.41769512000000009,-0.2160492,-0.2160492,-0.23756258031746041,0.62021141817082237,-0.28806559999999998,-0.28806559999999998,-0.28806559999999998,-0.28806559999999998,-0.28806559999999998,-0.28806559999999998,-0.28806559999999998,-0.28806559999999998,-0.23756258031746041,0.62021141817082237,-0.23756258031746041,0.62021141817082237,-0.23756258031746041,0.62021141817082237,-0.23756258031746041,0.62021141817082237,-0.2160492,-0.2160492,-0.23756258031746041,0.62021141817082237,-0.41769512000000009,-0.41769512000000009,-0.41769512000000009,-0.41769512000000009,-0.41769512000000009,-0.41769512000000009,-0.2160492,-0.2160492]
[20,1.5904602571071846E-2,14.085750177364169,-0.19777877833179436,-0.19777877833179397,-0.2160492,-0.2160492,-0.2160492,-0.2160492,0.47709091390263803,1.8520806704708139,-0.51511362521769422,0.39141652037617386,-0.25205739999999999,-0.25205739999999999,0.43208635738460777,2.3170514377466711,0.6394062967785471,2.5243713771406107,-0.59123643526170799,-0.46755992994883971,-0.2160492,27.767550800000002,-0.32787406956521747,15.793112886956521,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.25205739999999999,-0.25205739999999999,0.5843786688085183,1.3427673256765473,-0.33926824421052637,-0.32272813894736957,-0.16642888421052632,-0.14988877894736952,0.44676349623432965,3.5449333178208819,0.85725697623432939,3.9554267978208819,-0.16642888421052632,-0.14988877894736952,-0.16642888421052632,-0.14988877894736952,-0.38888856000000005,-0.38888856000000005,-0.2160492,-0.2160492,-0.22591150028722601,0.4688854384882829,-0.25205739999999999,-0.25205739999999999,-0.25205739999999999,-0.25205739999999999,-0.25205739999999999,-0.25205739999999999,-0.25205739999999999,-0.25205739999999999,-0.22591150028722601,0.4688854384882829,-0.22591150028722601,0.4688854384882829,-0.22591150028722601,0.4688854384882829,-0.22591150028722601,0.4688854384882829,-0.2160492,-0.2160492,-0.22591150028722601,0.4688854384882829,-0.38888856000000005,-0.38888856000000005,-0.38888856000000005,-0.38888856000000005,-0.38888856000000005,-0.38888856000000005,-0.2160492,-0.2160492]
[21,3.0307882571071865E-2,13.4216979747931,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,9.6509780241148535E-3,0.75884944545706357,-0.51700370365726223,0.23219476377568665,-0.2160492,-0.2160492,-3.4345811660201786E-2,1.2106296985438807,0.18388570349131345,1.4288612136953955,-0.60562621219992119,-0.55065887650531298,-0.2160492,27.767550800000002,-0.32787406956521747,15.184773756521741,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,0.11673020082937902,0.3022847902013609,-0.3435418947368436,-0.3435418947368436,-0.19950909473684361,-0.19950909473684361,-1.2765696780795421E-2,2.4500222215865515,0.41933270321920457,2.8821206215865516,-0.19950909473684361,-0.19950909473684361,-0.19950909473684361,-0.19950909473684361,-0.36008200000000001,-0.36008200000000001,-0.2160492,-0.2160492,-0.21426042025699163,0.33471493877550895,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.21426042025699163,0.33471493877550895,-0.21426042025699163,0.33471493877550895,-0.21426042025699163,0.33471493877550895,-0.21426042025699163,0.33471493877550895,-0.2160492,-0.2160492,-0.21426042025699163,0.33471493877550895,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.36008200000000001,-0.2160492,-0.2160492]
[22,4.4711162571071661E-2,12.757645772222027,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.4577889578544061,0.14906180076628245,-0.51889378209683046,8.7956976523858088E-2,-0.2160492,-0.2160492,-0.50077798070500923,0.58373401929499125,-0.27163488979591843,0.81287711020408204,-0.6200159891381346,-0.60627415521448291,-0.2160492,27.767550800000002,-0.32787406956521747,14.576434626086957,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.35091826714975854,-0.24654381062801772,-0.33127544000000003,-0.33127544000000003,-0.2160492,-0.2160492,-0.47229488979591849,1.8290435983673459,-5.4599769795918345E-2,2.2467387183673466,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.33127544000000003,-0.33127544000000003,-0.2160492,-0.2160492,-0.20260934022675742,0.21769991903250052,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.20260934022675742,0.21769991903250052,-0.20260934022675742,0.21769991903250052,-0.20260934022675742,0.21769991903250052,-0.20260934022675742,0.21769991903250052,-0.2160492,-0.2160492,-0.20260934022675742,0.21769991903250052,-0.33127544000000003,-0.33127544000000003,-0.33127544000000003,-0.33127544000000003,-0.33127544000000003,-0.33127544000000003,-0.2160492,-0.2160492]
[23,5.911444257107179E-2,12.093593569650958,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.45676928275862072,2.2717736398466432E-2,-0.52078386053639847,-4.1296841379311215E-2,-0.2160492,-0.2160492,-0.49875053877551012,0.43636440000000015,-0.25869587210884359,0.67641906666666674,-0.63440576607634813,-0.63440576607634813,-0.2160492,27.767550800000002,-0.32787406956521725,13.968095495652177,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.35010712415458933,-0.3037184768115927,-0.30246888,-0.30246888,-0.2160492,-0.2160492,-0.46336447183673479,1.6819974481632645,-6.0072631836734711E-2,2.0852892881632648,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.30246888,-0.30246888,-0.2160492,-0.2160492,-0.19095826019652307,0.1178403792592583,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.19095826019652307,0.1178403792592583,-0.19095826019652307,0.1178403792592583,-0.19095826019652307,0.1178403792592583,-0.19095826019652307,0.1178403792592583,-0.2160492,-0.2160492,-0.19095826019652307,0.1178403792592583,-0.30246888,-0.30246888,-0.30246888,-0.30246888,-0.30246888,-0.30246888,-0.2160492,-0.2160492]
[24,7.3517722571071698E-2,11.429541367079885,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.45574960766283534,-8.8642358620690684E-2,-0.52267393897596659,-0.15556668993382194,-0.2160492,-0.2160492,-0.49672309684601113,0.30006122968460158,-0.24575685442176862,0.55102747210884417,-0.63505370909090908,-0.63505370909090908,-0.2160492,27.767550800000002,-0.32787406956521747,13.359756365217393,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.34929598115942018,-0.33769881932366974,-0.27366231999999996,-0.27366231999999996,-0.2160492,-0.2160492,-0.45443405387755109,1.5404241599999988,-6.5545493877551028E-2,1.9293127199999991,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.27366231999999996,-0.27366231999999996,-0.2160492,-0.2160492,-0.17930718016628872,3.5136319455781578E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.17930718016628872,3.5136319455781578E-2,-0.17930718016628872,3.5136319455781578E-2,-0.17930718016628872,3.5136319455781578E-2,-0.17930718016628872,3.5136319455781578E-2,-0.2160492,-0.2160492,-0.17930718016628872,3.5136319455781578E-2,-0.27366231999999996,-0.27366231999999996,-0.27366231999999996,-0.27366231999999996,-0.27366231999999996,-0.27366231999999996,-0.2160492,-0.2160492]
[25,8.7921002571071716E-2,10.765489164508814,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.45472993256704974,-0.18501848429118872,-0.52456401741553471,-0.25485256913967375,-0.2160492,-0.2160492,-0.49469565491651213,0.17482450834879495,-0.23281783673469389,0.43670232653061314,-0.62195981818181834,-0.62195981818181834,-0.2160492,27.767550800000002,-0.32787406956521747,12.751417234782611,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.34848483816425113,-0.34848483816424902,-0.24485576000000001,-0.24485576000000001,-0.2160492,-0.2160492,-0.44550363591836745,1.4043237338775498,-7.1018355918367346E-2,1.7788090138775496,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.24485576000000001,-0.24485576000000001,-0.2160492,-0.2160492,-0.16765610013605445,-3.0412260377929747E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.16765610013605445,-3.0412260377929747E-2,-0.16765610013605445,-3.0412260377929747E-2,-0.16765610013605445,-3.0412260377929747E-2,-0.16765610013605445,-3.0412260377929747E-2,-0.2160492,-0.2160492,-0.16765610013605445,-3.0412260377929747E-2,-0.24485576000000001,-0.24485576000000001,-0.24485576000000001,-0.24485576000000001,-0.24485576000000001,-0.24485576000000001,-0.2160492,-0.2160492]
[26,0.10232428257107162,10.10143696193774,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.45371025747126437,-0.26641064061302799,-0.52645409585510272,-0.33915447899686646,-0.2160492,-0.2160492,-0.49266821298701302,6.0654235992579762E-2,-0.21987881904761905,0.33344362993197374,-0.60886592727272726,-0.60886592727272726,-0.2160492,27.767550800000002,-0.32787406956521725,12.143078104347829,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.33607653333333332,-0.33607653333333132,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.43657321795918375,1.2736961697959166,-7.6491217959183691E-2,1.6337781697959168,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.1560050201058201,-7.8805360241875649E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.1560050201058201,-7.8805360241875649E-2,-0.1560050201058201,-7.8805360241875649E-2,-0.1560050201058201,-7.8805360241875649E-2,-0.1560050201058201,-7.8805360241875649E-2,-0.2160492,-0.2160492,-0.1560050201058201,-7.8805360241875649E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[27,0.11672756257107164,9.4373847593666671,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.45269058237547899,-0.33281882758620851,-0.52834417429467084,-0.40847241950540042,-0.2160492,-0.2160492,-0.49064077105751402,-4.2449587384043731E-2,-0.20693980136054418,0.24125138231292609,-0.5957720363636364,-0.5957720363636364,-0.2160492,27.767550800000002,-0.32787406956521747,11.534738973913047,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.31207106666666662,-0.31207106666666468,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.42764279999999999,1.1485414677551,-8.1964080000000009E-2,1.4942201877551002,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.17316050007558578,-0.13884954013605511,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.17316050007558578,-0.13884954013605511,-0.17316050007558578,-0.13884954013605511,-0.17316050007558578,-0.13884954013605511,-0.17316050007558578,-0.13884954013605511,-0.2160492,-0.2160492,-0.17316050007558578,-0.13884954013605511,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[28,0.13113084257107177,8.7733325567955944,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.45167090727969339,-0.38424304521072994,-0.53023425273423896,-0.4628063906652754,-0.2160492,-0.2160492,-0.48861332912801486,-0.1344869617810755,-0.19400078367346937,0.16012558367347002,-0.58267814545454544,-0.58267814545454544,-0.2160492,27.767550800000002,-0.32787406956521725,10.926399843478265,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.28806559999999998,-0.28806559999999798,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.4187123820408164,1.0288596277551001,-8.7436942040816326E-2,1.3601350677551001,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.19031598004535147,-0.18173824006046915,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.19031598004535147,-0.18173824006046915,-0.19031598004535147,-0.18173824006046915,-0.19031598004535147,-0.18173824006046915,-0.19031598004535147,-0.18173824006046915,-0.2160492,-0.2160492,-0.19031598004535147,-0.18173824006046915,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[29,0.14553412257107168,8.1092803542245235,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.45065123218390801,-0.42068329348659161,-0.53212433117380709,-0.50215639247649069,-0.2160492,-0.2160492,-0.48658588719851581,-0.21545788719851566,-0.18106176598639456,9.0066234013605584E-2,-0.56958425454545458,-0.56958425454545458,-0.2160492,27.767550800000002,-0.32787406956521725,10.318060713043481,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.26406013333333334,-0.26406013333333134,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.4097819640816327,0.91465064979591637,-9.2909804081632644E-2,1.2315228097959166,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.20747146001511779,-0.20747146001511779,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.20747146001511779,-0.20747146001511779,-0.20747146001511779,-0.20747146001511779,-0.20747146001511779,-0.20747146001511779,-0.20747146001511779,-0.20747146001511779,-0.2160492,-0.2160492,-0.20747146001511779,-0.20747146001511779,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[30,0.15993740257107159,7.4452281516534509,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.44963155708812247,-0.44213957241379431,-0.53401440961337521,-0.52652242493904688,-0.2160492,-0.2160492,-0.48455844526901665,-0.28536236363636314,-0.16812274829931972,3.1073333333333859E-2,-0.55649036363636362,-0.55649036363636362,-0.2160492,27.767550800000002,-0.32787406956521725,9.7097215826086991,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.24005466666666669,-0.24005466666666464,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.40085154612244894,0.8059145338775493,-9.8382666122448961E-2,1.108383413877549,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[31,0.17434068257107149,6.7811759490823782,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.44861188199233826,-0.44861188199233826,-0.53590448805294433,-0.53590448805294433,-0.2160492,-0.2160492,-0.48253100333951771,-0.34420039109461903,-0.15518373061224489,-1.6853118367346244E-2,-0.54339647272727276,-0.54339647272727276,-0.2160492,27.767550800000002,-0.32787406956521747,9.1013824521739135,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.3919211281632653,0.70265127999999821,-0.10385552816326529,0.99071687999999813,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[32,0.18874396257107129,6.1171237465113046,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.44010022222222228,-0.44010022222222228,-0.53030258181818168,-0.53030258181818168,-0.2160492,-0.2160492,-0.48050356141001849,-0.39197196957328306,-0.16625017959183674,-7.7718587755101348E-2,-0.53030258181818168,-0.53030258181818168,-0.2160492,27.767550800000002,-0.32787406956521747,8.4930433217391297,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.3829907102040816,0.60486088816326333,-0.10932839020408162,0.87852320816326346,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[33,0.20314724257107108,5.4530715439402329,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.42409657777777771,-0.42409657777777771,-0.51720869090909094,-0.51720869090909094,-0.2160492,-0.2160492,-0.47847611948051955,-0.42867709907235568,-0.17731662857142855,-0.12751760816326477,-0.51720869090909094,-0.51720869090909094,-0.2160492,27.767550800000002,-0.32787406956521747,7.8847041913043467,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.37406029224489795,0.51254335836734533,-0.11480125224489794,0.77180239836734532,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[34,0.21755052257107121,4.7890193413691629,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.40809293333333335,-0.40809293333333335,-0.50411479999999997,-0.50411479999999997,-0.2160492,-0.2160492,-0.47644867755102038,-0.45431577959183655,-0.18838307755102041,-0.16625017959183658,-0.50411479999999997,-0.50411479999999997,-0.2160492,27.767550800000002,-0.3278740695652177,7.2763650608695638,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.3651298742857142,0.42569869061224375,-0.12027411428571429,0.67055445061224372,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[35,0.23195380257107112,4.1249671387980902,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.39208928888888894,-0.39208928888888894,-0.49102090909090912,-0.49102090909090912,-0.2160492,-0.2160492,-0.47442123562152139,-0.46888801113172485,-0.19944952653061221,-0.19391630204081567,-0.49102090909090912,-0.49102090909090912,-0.2160492,27.767550800000002,-0.3278740695652177,6.66802593043478,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.35619945632653049,0.34432688489795832,-0.12574697632653062,0.57477936489795833,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[36,0.24635708257107114,3.4609149362270202,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.37608564444444437,-0.37608564444444437,-0.47792701818181815,-0.47792701818181815,-0.2160492,-0.2160492,-0.47239379369202217,-0.47239379369202128,-0.21051597551020407,-0.21051597551020318,-0.47792701818181815,-0.47792701818181815,-0.2160492,27.767550800000002,-0.32787406956521792,6.0596867999999962,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.34726903836734702,0.26842794122448932,-0.13121983836734694,0.48447714122448926,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[37,0.26076036257107094,2.7968627336559471,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.36008200000000001,-0.36008200000000001,-0.4648331272727273,-0.4648331272727273,-0.2160492,-0.2160492,-0.4648331272727273,-0.4648331272727263,-0.2160492,-0.216049199999999,-0.4648331272727273,-0.4648331272727273,-0.2160492,27.767550800000002,-0.32787406956521814,5.4513476695652132,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.33833862040816332,0.19800185959183664,-0.13669270040816325,0.39964777959183662,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[38,0.27516364257107129,2.1328105310848771,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.3440783555555556,-0.3440783555555556,-0.45173923636363633,-0.45173923636363633,-0.2160492,-0.2160492,-0.45173923636363633,-0.45173923636363533,-0.2160492,-0.216049199999999,-0.45173923636363633,-0.45173923636363633,-0.2160492,27.767550800000002,-0.32787406956521814,4.8430085391304285,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.32940820244897961,0.1330486399999995,-0.1421655624489796,0.32029127999999946,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[39,0.28956692257107058,1.4687583285138044,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.32807471111111114,-0.32807471111111114,-0.43864534545454553,-0.43864534545454553,-0.2160492,-0.2160492,-0.43864534545454553,-0.43864534545454448,-0.2160492,-0.216049199999999,-0.43864534545454553,-0.43864534545454553,-0.2160492,27.767550800000002,-0.32787406956521825,4.2346694086956447,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.32047778448979597,7.3568282448978603E-2,-0.14763842448979592,0.24640764244897873,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[40,3.4739433340302828E-2,0.8047061259427345,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.31207106666666662,-0.31207106666666662,-0.42555145454545451,-0.42555145454545451,-0.2160492,-0.2160492,-0.42555145454545451,-0.42555145454545351,-0.2160492,-0.216049199999999,-0.42555145454545451,-0.42555145454545451,-0.2160492,27.767550800000002,-0.32787406956521814,3.6263302782608648,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.31154736653061221,1.9560786938774208E-2,-0.15311128653061223,0.17799686693877431,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[41,-0.22008805589046704,0.40988469260243132,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.29606742222222227,-0.29606742222222227,-0.4124575636363636,-0.4124575636363636,-0.2160492,-0.2160492,-0.4124575636363636,-0.41245756363636266,-0.2160492,-0.216049199999999,-0.4124575636363636,-0.4124575636363636,-0.2160492,27.767550800000002,-0.32787406956521825,3.0179911478260815,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.30261694857142851,-2.8973846530613721E-2,-0.15858414857142858,0.11505895346938627,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[42,-0.20568477589046713,0.28429402849289809,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2800637777777778,-0.2800637777777778,-0.39936367272727269,-0.39936367272727269,-0.2160492,-0.2160492,-0.39936367272727269,-0.39936367272727169,-0.2160492,-0.216049199999999,-0.39936367272727269,-0.39936367272727269,-0.2160492,27.767550800000002,-0.32787406956521814,2.4096520173913012,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.29368653061224492,-7.2035617959185394E-2,-0.1640570106122449,5.7593902040814618E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[43,-0.1912814958904672,0.15870336438336491,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.26406013333333334,-0.26406013333333334,-0.38626978181818178,-0.38626978181818178,-0.2160492,-0.2160492,-0.38626978181818178,-0.38626978181818084,-0.2160492,-0.216049199999999,-0.38626978181818178,-0.38626978181818178,-0.2160492,27.767550800000002,-0.32787406956521847,1.8013128869565176,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.28475611265306122,-0.1096245273469406,-0.16952987265306121,5.601712653059393E-3,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[44,-0.17687821589046734,3.3112700273831598E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.24805648888888882,-0.24805648888888882,-0.37317589090909087,-0.37317589090909087,-0.2160492,-0.2160492,-0.37317589090909087,-0.37317589090908987,-0.2160492,-0.216049199999999,-0.37317589090909087,-0.37317589090909087,-0.2160492,27.767550800000002,-0.32787406956521814,1.1929737565217373,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.27582569469387758,-0.14174057469387941,-0.17500273469387756,-4.0917614693879424E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[45,-0.16247493589046708,-9.2477963835700616E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.23205284444444449,-0.23205284444444449,-0.36008200000000001,-0.36008200000000001,-0.2160492,-0.2160492,-0.36008200000000001,-0.36008199999999896,-0.2160492,-0.216049199999999,-0.36008200000000001,-0.36008200000000001,-0.2160492,27.767550800000002,-0.32787406956521858,0.58463462608695349,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.26689527673469388,-0.16838376000000188,-0.18047559673469388,-8.1964080000001868E-2,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[46,-0.21806862794523385,-0.21806862794523385,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.34698810909090905,-0.34698810909090905,-0.2160492,-0.2160492,-0.34698810909090905,-0.34698810909090805,-0.2160492,-0.216049199999999,-0.34698810909090905,-0.34698810909090905,-0.2160492,27.767550800000002,-0.3278740695652177,-2.3704504347826338E-2,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.25796485877551018,-0.1895540832653079,-0.18594845877551019,-0.11753768326530789,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[47,-0.27366231999999996,-0.27366231999999996,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.33389421818181819,-0.33389421818181819,-0.2160492,-0.2160492,-0.33389421818181819,-0.33389421818181719,-0.2160492,-0.216049199999999,-0.33389421818181819,-0.33389421818181819,-0.2160492,27.767550800000002,-0.63204363478261016,-0.63204363478261016,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.24903444081632647,-0.20525154448979754,-0.19142132081632651,-0.14763842448979755,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[48,-0.25925904,-0.25925904,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.32080032727272734,-0.32080032727272734,-0.2160492,-0.2160492,-0.32080032727272734,-0.32080032727272634,-0.2160492,-0.216049199999999,-0.32080032727272734,-0.32080032727272734,-0.2160492,27.767550800000002,-0.93621320000000008,-0.93621320000000008,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.24010402285714288,-0.21547614367347087,-0.19689418285714286,-0.17226630367347084,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[49,-0.24485576000000001,-0.24485576000000001,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.30770643636363637,-0.30770643636363637,-0.2160492,-0.2160492,-0.30770643636363637,-0.30770643636363537,-0.2160492,-0.216049199999999,-0.30770643636363637,-0.30770643636363637,-0.2160492,27.767550800000002,-0.93621320000000008,-0.93621320000000008,-0.93621320000000008,27.047386800000002,-0.2160492,0.48231080000000015,-0.2160492,-0.2160492,-0.2160492,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.23117360489795921,-0.22022788081632774,-0.20236704489795918,-0.19142132081632771,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[50,-0.23045248000000002,-0.23045248000000002,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.29461254545454552,-0.29461254545454552,-0.2160492,-0.2160492,-0.29461254545454452,-0.29461254545454452,-0.216049199999999,-0.216049199999999,-0.29461254545454552,-0.29461254545454552,27.767550800000002,27.767550800000002,-0.93621320000000008,-0.93621320000000008,27.047386800000002,27.047386800000002,0.48231080000000015,0.48231080000000015,-0.2160492,-0.2160492,-0.21604919999999803,-0.21604919999999803,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.21950675591836821,-0.21950675591836821,-0.20510347591836819,-0.20510347591836819,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492,-0.2160492]
[]
[null,"Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book"]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]